BOKELUND ApS
CVR number: 31419301
Toftevej 17, 3480 Fredensborg
jens@bokelundaps.dk
tel: 24410072
www.bokelundaps.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 077.29 | 1 135.57 | 798.64 | 813.85 | 1 156.89 |
| Employee benefit expenses | -1 019.82 | -1 023.10 | - 883.64 | - 741.22 | - 896.13 |
| EBIT | 57.47 | 112.47 | -85.00 | 72.63 | 260.76 |
| Other financial income | 68.28 | 24.89 | 46.11 | 1.75 | 37.69 |
| Other financial expenses | -0.07 | -0.06 | -2.19 | -79.98 | |
| Pre-tax profit | 125.68 | 137.30 | -41.08 | -5.60 | 298.45 |
| Income taxes | -30.88 | -33.17 | 0.04 | -65.06 | |
| Net earnings | 94.81 | 104.13 | -41.05 | -5.60 | 233.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 159.16 | 132.35 | 62.33 | 109.86 | 164.71 |
| Prepayments and accrued income | 10.37 | 11.71 | 27.43 | 11.88 | 27.58 |
| Current other receivables | 4.18 | 4.18 | |||
| Current deferred tax assets | 20.00 | 9.04 | |||
| Short term receivables total | 169.53 | 144.06 | 109.76 | 134.96 | 196.47 |
| Other current investments | 585.11 | 610.00 | 656.11 | 428.20 | 465.86 |
| Cash and bank deposits | 221.21 | 373.04 | 57.11 | 102.18 | 249.15 |
| Cash and cash equivalents | 806.32 | 983.04 | 713.22 | 530.38 | 715.00 |
| Balance sheet total (assets) | 975.84 | 1 127.10 | 822.98 | 665.34 | 911.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 396.24 | 378.05 | 367.78 | 208.93 | 81.33 |
| Profit of the financial year | 94.81 | 104.13 | -41.05 | -5.60 | 233.39 |
| Shareholders equity total | 726.65 | 720.18 | 566.13 | 446.13 | 561.72 |
| Non-current other liabilities | 36.67 | 120.67 | 120.67 | ||
| Non-current deferred tax liabilities | 120.67 | 120.67 | |||
| Non-current liabilities total | 36.67 | 120.67 | 120.67 | 120.67 | 120.67 |
| Current loans from credit institutions | 0.30 | 0.30 | 3.55 | 5.54 | 10.93 |
| Current trade creditors | 8.69 | 12.38 | 50.23 | 12.73 | 37.39 |
| Short-term deferred tax liabilities | 10.20 | 13.17 | 55.06 | ||
| Other non-interest bearing current liabilities | 193.34 | 260.40 | 82.39 | 80.27 | 125.71 |
| Current liabilities total | 212.53 | 286.25 | 136.17 | 98.54 | 229.09 |
| Balance sheet total (liabilities) | 975.84 | 1 127.10 | 822.98 | 665.34 | 911.48 |
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.