BOI DAVIDSENS MASKINFORRETNING ApS
CVR number: 51321812
Brede Bygade 48, 6261 Bredebro
tel: 74711338
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 846.75 | 5 098.70 | 5 844.04 | 6 168.97 | 5 869.53 |
| Employee benefit expenses | -3 169.97 | -3 422.55 | -3 001.72 | -2 961.61 | -3 048.99 |
| Other operating expenses | -39.92 | -75.93 | - 161.15 | - 122.79 | -91.64 |
| Total depreciation | -87.16 | -70.86 | -19.63 | -15.08 | -15.08 |
| EBIT | 1 549.71 | 1 529.36 | 2 661.52 | 3 069.48 | 2 713.82 |
| Other financial income | 37.93 | 6.03 | 18.60 | 26.51 | 139.54 |
| Other financial expenses | - 106.38 | -96.19 | -97.71 | - 249.84 | - 213.51 |
| Pre-tax profit | 1 481.25 | 1 439.20 | 2 582.42 | 2 846.15 | 2 639.85 |
| Income taxes | - 328.54 | - 317.86 | - 568.58 | - 626.22 | - 581.24 |
| Net earnings | 1 152.71 | 1 121.34 | 2 013.84 | 2 219.94 | 2 058.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 344.83 | 1 329.26 | 1 314.17 | 1 299.09 | 1 284.00 |
| Machinery and equipment | 371.37 | 316.08 | |||
| Tangible assets total | 1 716.20 | 1 645.34 | 1 314.17 | 1 299.09 | 1 284.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 40.32 | 39.80 | 32.34 | 12.53 | 38.13 |
| Finished products/goods | 9 405.97 | 8 647.21 | 7 407.56 | 8 832.38 | 9 732.33 |
| Inventories total | 9 446.29 | 8 687.02 | 7 439.90 | 8 844.90 | 9 770.46 |
| Current trade debtors | 1 828.67 | 2 856.19 | 1 962.16 | 4 457.14 | 1 475.33 |
| Prepayments and accrued income | 37.48 | ||||
| Current other receivables | 569.45 | 136.49 | |||
| Short term receivables total | 1 866.15 | 3 425.64 | 1 962.16 | 4 593.63 | 1 475.33 |
| Cash and bank deposits | 171.21 | 2 176.81 | 4 611.32 | 4 668.31 | 2 378.08 |
| Cash and cash equivalents | 171.21 | 2 176.81 | 4 611.32 | 4 668.31 | 2 378.08 |
| Balance sheet total (assets) | 13 199.85 | 15 934.80 | 15 327.54 | 19 405.93 | 14 907.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 210.00 | 210.00 | 210.00 | 210.00 | 210.00 |
| Shares repurchased | 3 000.00 | 2 000.00 | 6 000.00 | ||
| Retained earnings | 8 331.60 | 9 484.31 | 7 605.65 | 7 619.49 | 3 839.43 |
| Profit of the financial year | 1 152.71 | 1 121.34 | 2 013.84 | 2 219.94 | 2 058.61 |
| Shareholders equity total | 9 694.31 | 10 815.65 | 12 829.49 | 12 049.43 | 12 108.04 |
| Provisions | 643.48 | 626.03 | 391.83 | 362.07 | 403.94 |
| Non-current liabilities total | |||||
| Current trade creditors | 146.34 | 1 423.00 | 332.39 | 1 620.87 | 428.60 |
| Current owed to group member | 1 933.81 | 1 783.53 | 772.15 | 4 532.65 | 1 192.20 |
| Short-term deferred tax liabilities | 246.86 | 174.65 | 559.06 | 655.97 | 539.37 |
| Other non-interest bearing current liabilities | 535.05 | 1 111.93 | 442.62 | 184.93 | 235.72 |
| Current liabilities total | 2 862.06 | 4 493.12 | 2 106.22 | 6 994.43 | 2 395.89 |
| Balance sheet total (liabilities) | 13 199.85 | 15 934.80 | 15 327.54 | 19 405.93 | 14 907.87 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.