BØGEVANG VARME OG BLIK ApS — Credit Rating and Financial Key Figures
CVR number: 33048289
Naurbjergvej 62 A, 4622 Havdrup
vvsdrengene@gmail.com
tel: 22251415
www.bogevang.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 332.44 | 3 321.98 | 2 732.91 | 3 249.76 | 2 502.24 |
| Employee benefit expenses | -1 760.16 | -2 380.79 | -2 104.33 | -2 453.97 | -2 619.33 |
| Other operating expenses | -47.43 | ||||
| Total depreciation | - 119.34 | - 132.37 | -23.15 | ||
| EBIT | 572.28 | 941.20 | 509.24 | 615.99 | - 140.23 |
| Other financial income | 0.01 | 3.97 | 33.83 | 55.32 | |
| Other financial expenses | -6.47 | -8.92 | -7.01 | -47.83 | -51.95 |
| Pre-tax profit | 516.88 | 812.95 | 506.21 | 601.99 | - 136.87 |
| Income taxes | - 115.17 | - 179.24 | - 114.34 | - 133.98 | 26.63 |
| Net earnings | 401.72 | 633.70 | 391.86 | 468.01 | - 110.24 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 324.05 | 358.02 | 363.68 | 66.87 | 43.72 |
| Tangible assets total | 324.05 | 358.02 | 363.68 | 66.87 | 43.72 |
| Investments total | -0.00 | 78.86 | 78.86 | 97.61 | |
| Non-current other receivables | 74.18 | 74.18 | |||
| Long term receivables total | 74.18 | 74.18 | |||
| Semifinished products | 12.00 | 12.00 | |||
| Raw materials and consumables | 12.00 | 12.00 | 12.00 | ||
| Inventories total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Current trade debtors | 1 514.55 | 1 562.99 | 1 516.22 | ||
| Current amounts owed by group member comp. | 5.00 | 55.34 | 295.77 | 996.36 | 1 212.46 |
| Current owed by particip. interest comp. | 323.61 | ||||
| Prepayments and accrued income | 173.83 | 139.07 | |||
| Current other receivables | 1 340.21 | 1 304.65 | 733.14 | 20.66 | |
| Short term receivables total | 1 345.21 | 1 683.60 | 2 543.46 | 2 753.84 | 2 867.75 |
| Cash and bank deposits | 369.79 | 2 160.65 | 414.35 | 1 396.87 | 452.19 |
| Cash and cash equivalents | 369.79 | 2 160.65 | 414.35 | 1 396.87 | 452.19 |
| Balance sheet total (assets) | 2 125.24 | 4 288.45 | 3 412.35 | 4 308.45 | 3 473.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 000.00 | ||||
| Retained earnings | 575.68 | -22.60 | 611.10 | 1 002.97 | 1 470.97 |
| Profit of the financial year | 401.72 | 633.70 | 391.86 | 468.01 | - 110.24 |
| Shareholders equity total | 1 057.40 | 1 691.10 | 1 082.96 | 1 550.97 | 1 440.73 |
| Provisions | 38.24 | 24.48 | 0.41 | 42.75 | 17.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 380.09 | 455.45 | 525.02 | 491.75 | 439.20 |
| Current owed to group member | 0.10 | 431.26 | 336.00 | 38.49 | |
| Short-term deferred tax liabilities | 56.94 | 190.10 | |||
| Other non-interest bearing current liabilities | 592.47 | 1 927.32 | 1 372.69 | 1 886.98 | 1 537.33 |
| Current liabilities total | 1 029.60 | 2 572.88 | 2 328.98 | 2 714.72 | 2 015.02 |
| Balance sheet total (liabilities) | 2 125.24 | 4 288.45 | 3 412.35 | 4 308.45 | 3 473.28 |
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.