CHARLOTTENLUND BOG & IDÉ AF 31. MAJ 2008 ApS — Credit Rating and Financial Key Figures
CVR number: 31621208
Jægersborg Alle 5, 2920 Charlottenlund
charlottenlund@bogogide.nu
tel: 39643840
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 965.74 | 4 516.18 | 4 227.65 | 4 077.26 | 3 855.25 |
| Employee benefit expenses | -2 794.91 | -3 346.46 | -3 332.46 | -3 361.09 | -3 454.12 |
| Other operating expenses | -14.99 | -13.00 | |||
| Total depreciation | - 139.04 | -64.46 | -77.41 | -31.96 | -22.96 |
| EBIT | 2 031.79 | 1 105.27 | 817.79 | 669.21 | 365.17 |
| Other financial income | 204.17 | 198.93 | 333.61 | 549.54 | 702.66 |
| Other financial expenses | - 209.90 | -91.48 | - 216.90 | - 380.76 | - 586.70 |
| Reduction non-current investment assets | -1 257.55 | 1 257.55 | |||
| Pre-tax profit | 2 026.06 | 1 212.71 | 934.50 | - 419.55 | 1 738.68 |
| Income taxes | - 473.29 | - 264.75 | - 130.19 | - 183.71 | - 121.94 |
| Net earnings | 1 552.78 | 947.96 | 804.30 | - 603.27 | 1 616.74 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 118.82 | 9.14 | 9.01 | ||
| Intangible assets total | 118.82 | 9.14 | 9.01 | ||
| Buildings | 31.80 | 94.77 | 72.33 | 49.37 | 26.42 |
| Machinery and equipment | 75.00 | 129.84 | 75.00 | 25.00 | |
| Tangible assets total | 106.80 | 224.60 | 147.33 | 74.37 | 26.42 |
| Investments total | |||||
| Non-current loans receivable | 336.71 | 410.24 | 413.31 | 416.69 | 348.49 |
| Long term receivables total | 336.71 | 410.24 | 413.31 | 416.69 | 348.49 |
| Finished products/goods | 1 839.22 | 2 039.52 | 2 014.24 | 2 060.04 | 2 140.05 |
| Inventories total | 1 839.22 | 2 039.52 | 2 014.24 | 2 060.04 | 2 140.05 |
| Current trade debtors | 194.66 | 108.78 | 222.53 | 208.02 | 140.89 |
| Current amounts owed by group member comp. | 6 030.03 | 2 200.04 | 8 675.54 | 9 497.78 | 14 995.57 |
| Prepayments and accrued income | 84.05 | 14.64 | 136.34 | 84.82 | |
| Current other receivables | 477.24 | 18.15 | |||
| Current deferred tax assets | 23.16 | 15.75 | 19.07 | ||
| Short term receivables total | 6 701.94 | 2 392.86 | 8 935.87 | 9 857.90 | 15 258.50 |
| Cash and bank deposits | 31.87 | 30.93 | 29.97 | 18.50 | 14.35 |
| Cash and cash equivalents | 31.87 | 30.93 | 29.97 | 18.50 | 14.35 |
| Balance sheet total (assets) | 9 135.35 | 5 107.30 | 11 549.72 | 12 427.50 | 17 787.81 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | - 564.19 | 988.59 | 1 936.56 | 2 740.86 | 2 137.59 |
| Profit of the financial year | 1 552.78 | 947.96 | 804.30 | - 603.27 | 1 616.74 |
| Shareholders equity total | 2 613.59 | 2 061.56 | 2 865.86 | 2 262.59 | 3 879.33 |
| Provisions | 47.31 | 64.41 | |||
| Non-current other liabilities | 123.55 | ||||
| Non-current deferred tax liabilities | 451.81 | 247.65 | 217.76 | 176.31 | 125.26 |
| Non-current liabilities total | 451.81 | 371.21 | 217.76 | 176.31 | 125.26 |
| Current loans from credit institutions | 1 525.32 | 758.11 | 5 855.97 | 4 542.01 | 7 183.99 |
| Current trade creditors | 1 396.68 | 1 027.71 | 943.20 | 1 133.04 | 908.83 |
| Current owed to group member | 1 143.30 | 851.90 | 3 429.45 | 4 742.61 | |
| Other non-interest bearing current liabilities | 1 957.34 | 824.31 | 815.05 | 884.09 | 947.78 |
| Current liabilities total | 6 022.63 | 2 610.13 | 8 466.11 | 9 988.60 | 13 783.21 |
| Balance sheet total (liabilities) | 9 135.35 | 5 107.30 | 11 549.72 | 12 427.50 | 17 787.81 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.