BD Production ApS — Credit Rating and Financial Key Figures
CVR number: 36050233
Lille Tornbjerg Vej 133, 5220 Odense SØ
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 609.76 | 232.29 | 276.45 | 704.00 | 2 179.82 |
| Employee benefit expenses | - 500.70 | - 432.57 | - 402.84 | - 456.00 | -1 747.06 |
| EBIT | 109.06 | - 200.28 | - 126.40 | 248.00 | 432.76 |
| Other financial income | 0.13 | 3.00 | |||
| Other financial expenses | -0.75 | -10.13 | -2.18 | -1.00 | -8.03 |
| Pre-tax profit | 108.32 | - 210.41 | - 128.45 | 247.00 | 427.74 |
| Income taxes | -23.91 | 43.58 | 27.48 | -54.00 | -98.23 |
| Net earnings | 84.40 | - 166.83 | - 100.97 | 193.00 | 329.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 13.67 | ||||
| Investments total | 13.67 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 30.00 | 90.00 | |||
| Finished products/goods | 36.54 | ||||
| Inventories total | 36.54 | 30.00 | 90.00 | ||
| Current trade debtors | 344.16 | 196.86 | 20.57 | 35.00 | 452.57 |
| Current amounts owed by group member comp. | 1.17 | 44.00 | 108.23 | ||
| Current other receivables | 0.75 | 299.00 | 234.00 | ||
| Current deferred tax assets | 43.58 | 71.06 | 19.00 | ||
| Short term receivables total | 344.16 | 240.43 | 93.55 | 397.00 | 794.79 |
| Cash and bank deposits | 93.88 | 77.19 | 4.05 | 93.00 | 247.38 |
| Cash and cash equivalents | 93.88 | 77.19 | 4.05 | 93.00 | 247.38 |
| Balance sheet total (assets) | 438.04 | 331.30 | 134.14 | 520.00 | 1 132.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 12.52 | 96.92 | -69.90 | - 171.00 | - 228.15 |
| Profit of the financial year | 84.40 | - 166.83 | - 100.97 | 193.00 | 329.50 |
| Shareholders equity total | 176.92 | 10.10 | -90.87 | 102.00 | 181.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 111.66 | 48.23 | 12.00 | 46.00 | 42.59 |
| Current owed to participating | 12.92 | 12.85 | 78.67 | ||
| Current owed to group member | 13.02 | 6.08 | |||
| Short-term deferred tax liabilities | 23.91 | 2.00 | 79.56 | ||
| Other non-interest bearing current liabilities | 99.60 | 254.05 | 134.33 | 370.00 | 828.68 |
| Current liabilities total | 261.11 | 321.20 | 225.01 | 418.00 | 950.83 |
| Balance sheet total (liabilities) | 438.04 | 331.30 | 134.14 | 520.00 | 1 132.18 |
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.