BØGESKOV LAGERHOTEL A/S — Credit Rating and Financial Key Figures
CVR number: 29623104
Hørskætten 22, Klovtofte 2630 Taastrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 051.00 | 1 275.00 | 1 143.00 | 1 183.00 | 533.21 |
| Employee benefit expenses | - 827.00 | - 731.00 | - 954.00 | - 830.00 | - 914.96 |
| Other operating expenses | -37.00 | -4.00 | |||
| Total depreciation | -36.00 | -25.00 | -25.00 | -20.00 | -9.60 |
| EBIT | 151.00 | 515.00 | 164.00 | 333.00 | - 391.35 |
| Other financial income | 89.00 | 0.02 | |||
| Other financial expenses | - 127.00 | - 109.00 | -51.00 | -63.00 | -69.02 |
| Pre-tax profit | 24.00 | 495.00 | 113.00 | 270.00 | - 460.35 |
| Income taxes | -5.00 | - 111.00 | -25.00 | -65.00 | 94.84 |
| Net earnings | 19.00 | 384.00 | 88.00 | 205.00 | - 365.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 78.00 | 43.00 | 50.00 | 29.00 | 20.00 |
| Tangible assets total | 78.00 | 43.00 | 50.00 | 29.00 | 20.00 |
| Other receivables | 705.00 | 704.00 | 689.00 | 546.00 | 572.73 |
| Investments total | 705.00 | 704.00 | 689.00 | 546.00 | 572.73 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 030.00 | 1 328.00 | 599.00 | 711.00 | 772.34 |
| Current owed by particip. interest comp. | 293.00 | 3.00 | |||
| Prepayments and accrued income | 142.00 | 34.00 | 293.00 | 278.00 | 176.90 |
| Current other receivables | 140.00 | 1 134.00 | 1 554.00 | 1 761.00 | 1 188.53 |
| Current deferred tax assets | 9.00 | 9.00 | 8.00 | 91.62 | |
| Short term receivables total | 1 614.00 | 2 508.00 | 2 454.00 | 2 750.00 | 2 229.39 |
| Cash and bank deposits | 581.00 | 87.00 | 29.46 | ||
| Cash and cash equivalents | 581.00 | 87.00 | 29.46 | ||
| Balance sheet total (assets) | 2 397.00 | 3 836.00 | 3 280.00 | 3 325.00 | 2 851.57 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 694.00 | - 675.00 | - 292.00 | - 203.00 | 1.90 |
| Profit of the financial year | 19.00 | 384.00 | 88.00 | 205.00 | - 365.51 |
| Shareholders equity total | - 175.00 | 209.00 | 296.00 | 502.00 | 136.39 |
| Provisions | 3.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 32.00 | 195.00 | 464.47 | ||
| Current trade creditors | 62.00 | 100.00 | 106.00 | 127.00 | 74.74 |
| Current owed to participating | 658.00 | 170.00 | 157.00 | 157.00 | 157.20 |
| Current owed to group member | 1 585.00 | ||||
| Short-term deferred tax liabilities | 100.00 | 212.00 | 236.00 | 290.00 | |
| Other non-interest bearing current liabilities | 135.00 | 3 145.00 | 2 485.00 | 2 051.00 | 2 018.77 |
| Current liabilities total | 2 572.00 | 3 627.00 | 2 984.00 | 2 820.00 | 2 715.18 |
| Balance sheet total (liabilities) | 2 397.00 | 3 836.00 | 3 280.00 | 3 325.00 | 2 851.57 |
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.