Bytømreren Service A/S — Credit Rating and Financial Key Figures
CVR number: 37331678
P.O. Pedersens Vej 14 E, Skejby 8200 Aarhus N
info@bytomreren.dk
www.bytomreren.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 52 480.94 | 53 056.20 | 73 499.01 | 79 928.39 | 87 782.82 |
| Employee benefit expenses | -42 656.09 | -42 557.83 | -60 039.77 | -66 187.39 | -73 253.49 |
| Total depreciation | -1 504.16 | -1 658.98 | -2 468.40 | -3 677.11 | -4 293.85 |
| EBIT | 8 320.70 | 8 839.39 | 10 990.84 | 10 063.90 | 10 235.47 |
| Other financial income | 18.45 | 44.15 | 79.43 | 164.60 | 366.78 |
| Other financial expenses | - 194.88 | - 170.10 | - 161.12 | - 255.45 | - 389.25 |
| Net income from associates (fin.) | 314.32 | 296.59 | |||
| Pre-tax profit | 8 458.59 | 9 010.03 | 10 909.16 | 9 973.05 | 10 213.00 |
| Income taxes | -1 836.03 | -1 937.03 | -2 570.71 | -2 362.31 | -2 408.34 |
| Net earnings | 6 622.56 | 7 073.00 | 8 338.44 | 7 610.74 | 7 804.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 4 744.68 | 4 104.94 | 3 465.21 | ||
| Intangible assets total | 4 744.68 | 4 104.94 | 3 465.21 | ||
| Buildings | 693.12 | 337.08 | 247.48 | 100.48 | 76.26 |
| Machinery and equipment | 4 255.25 | 5 527.75 | 13 050.52 | 12 401.88 | 19 196.79 |
| Tangible assets total | 4 948.36 | 5 864.83 | 13 298.00 | 12 502.36 | 19 273.04 |
| Holdings in group member companies | 6 814.32 | 7 110.91 | |||
| Investments total | 6 814.32 | 7 110.91 | |||
| Non-current other receivables | 120.61 | 53.03 | 19.20 | 19.20 | 19.20 |
| Long term receivables total | 120.61 | 53.03 | 19.20 | 19.20 | 19.20 |
| Raw materials and consumables | 2 535.00 | 2 534.00 | 3 270.72 | 3 308.85 | 4 030.08 |
| Inventories total | 2 535.00 | 2 534.00 | 3 270.72 | 3 308.85 | 4 030.08 |
| Current trade debtors | 17 930.84 | 17 227.80 | 25 784.22 | 28 984.26 | 30 009.74 |
| Current amounts owed by group member comp. | 520.18 | 8 048.76 | 16 620.28 | ||
| Current owed by particip. interest comp. | 2.59 | ||||
| Prepayments and accrued income | 156.91 | 9.28 | 151.56 | 242.68 | 339.40 |
| Current other receivables | 7 329.13 | 11 261.48 | 11 053.44 | 12 342.18 | 18 666.54 |
| Current deferred tax assets | 973.97 | 160.75 | |||
| Short term receivables total | 25 416.88 | 29 472.53 | 37 509.40 | 49 620.47 | 65 796.70 |
| Cash and bank deposits | 1 983.81 | 35.81 | 21.87 | ||
| Cash and cash equivalents | 1 983.81 | 35.81 | 21.87 | ||
| Balance sheet total (assets) | 39 835.17 | 47 019.11 | 58 877.80 | 69 577.69 | 92 584.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Shares repurchased | 2 000.00 | 6 000.00 | 2 000.00 | 10 000.00 | |
| Other reserves | 314.32 | 610.91 | |||
| Retained earnings | 5 289.29 | 5 615.26 | 13 299.17 | 19 637.61 | 17 248.35 |
| Profit of the financial year | 6 622.56 | 7 073.00 | 8 338.44 | 7 610.74 | 7 804.66 |
| Shareholders equity total | 14 976.16 | 20 049.17 | 22 387.61 | 29 998.35 | 35 803.01 |
| Provisions | 1 153.90 | 950.95 | 1 909.60 | 2 023.50 | 2 904.06 |
| Non-current leasing loans | 2 679.73 | 3 734.66 | 9 284.01 | 8 142.86 | 14 599.82 |
| Non-current deferred tax liabilities | 1 375.80 | 3 474.89 | 3 575.17 | 3 624.46 | |
| Non-current liabilities total | 4 055.53 | 3 734.66 | 12 758.91 | 11 718.03 | 18 224.28 |
| Current loans from credit institutions | 2 151.61 | 829.75 | 3 380.93 | 4 524.47 | 2 915.11 |
| Current trade creditors | 5 576.05 | 5 567.96 | 9 748.28 | 8 102.52 | 14 902.86 |
| Current owed to group member | 1 555.29 | 4 439.15 | 34.73 | 5.98 | 5 884.46 |
| Short-term deferred tax liabilities | 2 140.03 | 172.72 | 2 156.31 | ||
| Other non-interest bearing current liabilities | 5 555.28 | 10 188.98 | 5 606.08 | 6 010.48 | 8 495.48 |
| Accruals and deferred income | 2 671.32 | 1 258.49 | 2 878.96 | 5 038.05 | 3 454.98 |
| Current liabilities total | 19 649.57 | 22 284.34 | 21 821.69 | 25 837.81 | 35 652.88 |
| Balance sheet total (liabilities) | 39 835.17 | 47 019.11 | 58 877.80 | 69 577.69 | 92 584.23 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.