BJØRN FOGT A/S
CVR number: 25471652
Rødeled 21, Rødeled 5400 Bogense
bf@bjornfogt.dk
tel: 40898787
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 103.19 | 114.34 | 174.23 | 59.06 | 85.28 |
| EBIT | 103.19 | 114.34 | 174.23 | 59.06 | 85.28 |
| Other financial expenses | -61.26 | -53.67 | -47.12 | -44.88 | -51.27 |
| Pre-tax profit | 41.93 | 60.67 | 127.11 | 14.18 | 34.02 |
| Income taxes | -9.22 | -13.35 | -27.96 | -3.12 | -7.48 |
| Net earnings | 32.71 | 47.32 | 99.15 | 11.06 | 26.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 254.35 | 1 358.75 | 1 297.55 | 1 308.96 | 1 329.87 |
| Inventories total | 1 254.35 | 1 358.75 | 1 297.55 | 1 308.96 | 1 329.87 |
| Current trade debtors | 4.21 | 8.79 | 32.11 | 2.82 | 2.82 |
| Current deferred tax assets | 233.63 | 220.28 | 192.31 | 189.19 | 181.71 |
| Short term receivables total | 237.84 | 229.07 | 224.42 | 192.01 | 184.53 |
| Cash and bank deposits | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| Cash and cash equivalents | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| Balance sheet total (assets) | 1 500.92 | 1 596.55 | 1 530.70 | 1 509.71 | 1 523.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 183.86 | - 151.15 | - 103.83 | -4.68 | 6.38 |
| Profit of the financial year | 32.71 | 47.32 | 99.15 | 11.06 | 26.53 |
| Shareholders equity total | 348.85 | 396.17 | 495.32 | 506.38 | 532.91 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 109.20 | 175.64 | 120.80 | 140.87 | 164.13 |
| Current trade creditors | 61.91 | 103.19 | 52.96 | 80.45 | 58.78 |
| Current owed to participating | 966.95 | 912.33 | 817.40 | 766.18 | 746.73 |
| Other non-interest bearing current liabilities | 14.02 | 9.22 | 44.23 | 15.83 | 20.58 |
| Current liabilities total | 1 152.08 | 1 200.38 | 1 035.38 | 1 003.33 | 990.22 |
| Balance sheet total (liabilities) | 1 500.92 | 1 596.55 | 1 530.70 | 1 509.71 | 1 523.13 |
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.