BORNHOLMS BREMSE- OG KOBLINGSSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 86832615
Rønnevej 111, Nylars 3720 Aakirkeby
ms@bbk-nylars.dk
tel: 56972298
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 570.64 | 2 434.11 | 2 506.97 | 2 116.86 | 2 182.81 |
| Employee benefit expenses | -1 859.22 | -1 711.86 | -1 715.95 | -1 987.65 | -1 819.82 |
| Total depreciation | -76.40 | -96.92 | - 102.46 | - 101.37 | -90.52 |
| EBIT | 635.02 | 625.33 | 688.55 | 27.84 | 272.47 |
| Other financial income | 12.51 | 19.40 | 16.51 | 13.79 | 10.66 |
| Other financial expenses | - 166.34 | - 162.56 | - 105.03 | - 128.75 | - 231.72 |
| Pre-tax profit | 481.19 | 482.17 | 600.03 | -87.12 | 51.41 |
| Income taxes | - 105.99 | - 106.27 | - 132.72 | 18.45 | -11.99 |
| Net earnings | 375.20 | 375.90 | 467.31 | -68.67 | 39.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 341.78 | 2 267.13 | 2 192.47 | 2 117.81 | 2 052.46 |
| Machinery and equipment | 30.97 | 80.12 | 66.72 | 65.08 | 65.09 |
| Tangible assets total | 2 372.76 | 2 347.25 | 2 259.19 | 2 182.89 | 2 117.55 |
| Investments total | |||||
| Non-current loans receivable | 26.00 | 26.00 | 26.00 | 26.00 | 26.00 |
| Long term receivables total | 26.00 | 26.00 | 26.00 | 26.00 | 26.00 |
| Finished products/goods | 2 187.31 | 2 256.31 | 2 645.44 | 2 927.01 | 2 933.95 |
| Inventories total | 2 187.31 | 2 256.31 | 2 645.44 | 2 927.01 | 2 933.95 |
| Current trade debtors | 573.66 | 585.23 | 595.96 | 707.64 | 568.54 |
| Current other receivables | 181.02 | 116.51 | 134.44 | 165.11 | 145.35 |
| Current deferred tax assets | 63.44 | 57.84 | 51.59 | 70.05 | 58.06 |
| Short term receivables total | 818.12 | 759.57 | 781.99 | 942.80 | 771.95 |
| Cash and bank deposits | 54.09 | 51.27 | 18.95 | 31.27 | 36.35 |
| Cash and cash equivalents | 54.09 | 51.27 | 18.95 | 31.27 | 36.35 |
| Balance sheet total (assets) | 5 458.28 | 5 440.41 | 5 731.58 | 6 109.97 | 5 885.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | ||
| Retained earnings | 483.75 | 658.94 | 834.84 | 1 302.16 | 1 231.70 |
| Profit of the financial year | 375.20 | 375.90 | 467.31 | -68.67 | 39.42 |
| Shareholders equity total | 1 258.94 | 1 434.84 | 1 702.16 | 1 433.48 | 1 471.12 |
| Non-current loans from credit institutions | 1 948.78 | 1 731.36 | 1 501.38 | 1 361.64 | 1 298.74 |
| Non-current other liabilities | 10.18 | 273.82 | 39.08 | 40.64 | |
| Non-current deferred tax liabilities | 79.14 | 100.67 | 126.48 | ||
| Non-current liabilities total | 2 038.10 | 1 832.03 | 1 901.68 | 1 400.72 | 1 339.38 |
| Current loans from credit institutions | 1 158.42 | 876.39 | 427.65 | 1 599.20 | 1 669.42 |
| Current trade creditors | 624.03 | 670.50 | 703.26 | 968.72 | 904.31 |
| Current owed to group member | 60.14 | 60.14 | 64.83 | 79.96 | |
| Short-term deferred tax liabilities | 4.89 | 100.67 | 126.48 | ||
| Other non-interest bearing current liabilities | 373.90 | 566.50 | 836.01 | 516.54 | 421.60 |
| Current liabilities total | 2 161.24 | 2 173.54 | 2 127.74 | 3 275.77 | 3 075.29 |
| Balance sheet total (liabilities) | 5 458.28 | 5 440.41 | 5 731.58 | 6 109.97 | 5 885.79 |
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.