BG DEVELOPMENT A/S — Credit Rating and Financial Key Figures
CVR number: 26179068
Kamillevænget 4, Kirkendrup 5270 Odense N
claus@guldfeldt.net
tel: 40333045
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 468.29 | 830.74 | 467.85 | 554.15 | 215.33 |
| Employee benefit expenses | -59.72 | -64.37 | -72.27 | -72.22 | -76.70 |
| Total depreciation | - 113.38 | - 122.90 | - 445.43 | -93.97 | -41.94 |
| EBIT | 1 295.19 | 643.48 | -49.86 | 387.96 | 96.69 |
| Other financial income | 30.93 | 31.06 | 14.01 | 9.50 | |
| Other financial expenses | -56.76 | -27.83 | -18.04 | -77.23 | |
| Pre-tax profit | 1 238.43 | 646.58 | -36.84 | 324.73 | 106.19 |
| Income taxes | - 284.64 | - 157.06 | -76.07 | -30.98 | -19.63 |
| Net earnings | 953.79 | 489.51 | - 112.90 | 293.75 | 86.56 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 724.35 | 4 858.56 | 182.73 | 180.87 | |
| Machinery and equipment | 236.13 | 252.41 | 165.54 | 126.76 | 86.69 |
| Tangible assets total | 4 960.48 | 5 110.97 | 165.54 | 309.49 | 267.55 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 658.32 | 193.03 | 122.48 | 95.20 | 60.15 |
| Prepayments and accrued income | 14.97 | 14.97 | 4.87 | ||
| Current other receivables | 6.27 | 8.28 | 35.71 | 27.07 | 12.19 |
| Current deferred tax assets | 51.71 | 66.56 | |||
| Short term receivables total | 664.60 | 201.31 | 173.16 | 188.96 | 143.76 |
| Cash and bank deposits | 79.67 | 4 500.00 | 393.90 | 452.43 | |
| Cash and cash equivalents | 79.67 | 4 500.00 | 393.90 | 452.43 | |
| Balance sheet total (assets) | 5 625.08 | 5 391.95 | 4 838.70 | 892.35 | 863.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 110.60 | 113.00 | 3 000.00 | 117.80 | 160.00 |
| Retained earnings | 1 783.93 | 2 624.72 | 114.23 | - 116.47 | 17.29 |
| Profit of the financial year | 953.79 | 489.51 | - 112.90 | 293.75 | 86.56 |
| Shareholders equity total | 3 348.32 | 3 727.23 | 3 501.33 | 795.09 | 763.85 |
| Provisions | 29.00 | 24.00 | 13.00 | 1.61 | |
| Non-current loans from credit institutions | 1 214.40 | 1 096.02 | |||
| Non-current liabilities total | 1 214.40 | 1 096.02 | |||
| Current loans from credit institutions | 322.13 | 119.03 | 1 201.00 | ||
| Current trade creditors | 15.98 | 40.00 | |||
| Short-term deferred tax liabilities | 252.64 | 116.06 | 1.97 | ||
| Other non-interest bearing current liabilities | 458.59 | 309.61 | 121.39 | 79.67 | 59.90 |
| Current liabilities total | 1 033.36 | 544.70 | 1 324.37 | 95.66 | 99.90 |
| Balance sheet total (liabilities) | 5 625.08 | 5 391.95 | 4 838.70 | 892.35 | 863.75 |
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.