Bodilsen IT Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 36700289
Ræveholmsvej 16, 2690 Karlslunde
abodilsen@gmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 641.42 | 759.22 | 669.16 | 842.15 | 563.23 |
| Other operating expenses | -67.59 | -60.31 | -52.56 | -61.74 | -47.06 |
| EBIT | 573.83 | 698.91 | 616.60 | 780.41 | 516.17 |
| Other financial income | 121.56 | 114.51 | 12.50 | 0.57 | 4.87 |
| Other financial expenses | - 142.75 | -9.31 | -36.58 | -55.11 | -0.28 |
| Pre-tax profit | 552.63 | 804.11 | 592.52 | 725.88 | 520.75 |
| Income taxes | - 125.02 | - 180.40 | - 133.78 | - 163.70 | - 115.92 |
| Net earnings | 427.61 | 623.71 | 458.74 | 562.17 | 404.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 351.90 | 334.40 | 338.86 | 375.06 | 304.66 |
| Current amounts owed by group member comp. | 36.26 | 25.24 | |||
| Current other receivables | 1.97 | 2.66 | 3.98 | 2.91 | 3.50 |
| Short term receivables total | 353.87 | 337.05 | 342.83 | 414.24 | 333.40 |
| Other current investments | 99.13 | 809.57 | 177.71 | 128.14 | 297.02 |
| Cash and bank deposits | 605.33 | 216.89 | 403.04 | 661.29 | 225.92 |
| Cash and cash equivalents | 704.47 | 1 026.45 | 580.75 | 789.43 | 522.94 |
| Balance sheet total (assets) | 1 058.34 | 1 363.51 | 923.58 | 1 203.67 | 856.34 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 450.00 | 600.00 | 450.00 | 550.00 | 400.00 |
| Retained earnings | - 414.15 | - 586.54 | - 412.84 | - 504.09 | - 341.92 |
| Profit of the financial year | 427.61 | 623.71 | 458.74 | 562.17 | 404.84 |
| Shareholders equity total | 513.46 | 687.16 | 545.91 | 658.08 | 512.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.31 | 18.98 | 17.54 | 17.18 | 18.74 |
| Current owed to participating | 6.39 | 7.62 | 11.48 | 0.13 | |
| Current owed to group member | 195.24 | 359.84 | 131.02 | 298.65 | 115.92 |
| Other non-interest bearing current liabilities | 323.34 | 291.13 | 221.49 | 218.28 | 208.63 |
| Current liabilities total | 544.88 | 676.35 | 377.67 | 545.59 | 343.42 |
| Balance sheet total (liabilities) | 1 058.34 | 1 363.51 | 923.58 | 1 203.67 | 856.34 |
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.