BILBOEL A/S
CVR number: 42534188
Nyborgvej 27 A, 5853 Ørbæk
info@bilboel.dk
tel: 65331986
https://www.bilboel.dk
Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 3 993.24 | 5 705.70 |
| Employee benefit expenses | -1 516.27 | -2 637.99 |
| Total depreciation | - 345.56 | - 481.46 |
| EBIT | 2 131.41 | 2 586.24 |
| Other financial income | 446.49 | |
| Other financial expenses | -73.18 | - 272.58 |
| Pre-tax profit | 2 058.23 | 2 760.16 |
| Income taxes | - 442.61 | - 626.07 |
| Net earnings | 1 615.62 | 2 134.09 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Goodwill | 1 433.19 | 1 096.19 |
| Intangible assets total | 1 433.19 | 1 096.19 |
| Machinery and equipment | 559.63 | 415.17 |
| Tangible assets total | 559.63 | 415.17 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 3 872.82 | 10 803.34 |
| Inventories total | 3 872.82 | 10 803.34 |
| Current trade debtors | 255.87 | 1 283.84 |
| Prepayments and accrued income | 13.96 | 35.00 |
| Current other receivables | 179.45 | 0.05 |
| Current deferred tax assets | 13.21 | |
| Short term receivables total | 449.28 | 1 332.10 |
| Cash and bank deposits | 200.34 | |
| Cash and cash equivalents | 200.34 | |
| Balance sheet total (assets) | 6 314.92 | 13 847.13 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Shares repurchased | 250.00 | |
| Retained earnings | - 250.00 | 1 365.62 |
| Profit of the financial year | 1 615.62 | 2 134.09 |
| Shareholders equity total | 2 015.62 | 3 899.71 |
| Provisions | 12.75 | |
| Non-current deferred tax liabilities | 429.86 | 652.04 |
| Non-current liabilities total | 429.86 | 652.04 |
| Current loans from credit institutions | 3 056.55 | 7 317.80 |
| Current trade creditors | 290.76 | 759.13 |
| Current owed to group member | 94.00 | 86.50 |
| Short-term deferred tax liabilities | 429.86 | |
| Other non-interest bearing current liabilities | 415.39 | 702.09 |
| Current liabilities total | 3 856.69 | 9 295.38 |
| Balance sheet total (liabilities) | 6 314.92 | 13 847.13 |
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.