BONDY LMT A/S — Credit Rating and Financial Key Figures
CVR number: 20678100
Hassellunden 14, Lille Smørum 2765 Smørum
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 16 216.68 | 17 107.97 | 19 188.36 | 20 811.64 | 19 126.56 |
Employee benefit expenses | -11 256.08 | -9 707.35 | -9 682.64 | -12 104.03 | -10 979.67 |
Total depreciation | -38.86 | -52.95 | -46.19 | -98.67 | - 274.56 |
EBIT | 4 921.73 | 7 347.67 | 9 459.53 | 8 608.93 | 7 872.34 |
Other financial income | 128.98 | 118.61 | 49.53 | 42.06 | 54.29 |
Other financial expenses | - 129.67 | - 180.62 | - 113.02 | - 262.94 | - 431.73 |
Pre-tax profit | 4 921.05 | 7 285.66 | 9 396.03 | 8 388.05 | 7 494.89 |
Income taxes | -1 068.04 | -1 604.99 | -2 075.95 | -1 853.57 | -1 652.13 |
Net earnings | 3 853.01 | 5 680.68 | 7 320.09 | 6 534.48 | 5 842.77 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 414.82 | 372.28 | |||
Machinery and equipment | 86.83 | 78.88 | 32.69 | 2 355.47 | 2 123.45 |
Tangible assets total | 86.83 | 78.88 | 32.69 | 2 770.29 | 2 495.73 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 8 923.00 | 9 093.10 | 9 794.26 | 12 762.97 | 10 879.40 |
Inventories total | 8 923.00 | 9 093.10 | 9 794.26 | 12 762.97 | 10 879.40 |
Current trade debtors | 8 545.96 | 8 862.21 | 10 917.78 | 11 606.54 | 9 085.36 |
Current amounts owed by group member comp. | 2 082.60 | 7 118.65 | 2 930.47 | 2 357.49 | 2 118.88 |
Current other receivables | 32.74 | 30.88 | 22.32 | ||
Current deferred tax assets | 100.79 | 49.53 | 110.97 | ||
Short term receivables total | 10 762.10 | 16 061.27 | 13 959.22 | 13 964.02 | 11 226.56 |
Cash and bank deposits | 7.07 | 3.69 | 3.69 | 2.84 | 2.84 |
Cash and cash equivalents | 7.07 | 3.69 | 3.69 | 2.84 | 2.84 |
Balance sheet total (assets) | 19 778.99 | 25 236.94 | 23 789.87 | 29 500.12 | 24 604.54 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
Shares repurchased | 7 500.00 | 7 900.00 | 6 800.00 | 5 300.00 | |
Retained earnings | 1 633.85 | -2 013.14 | -4 232.46 | -3 712.37 | -2 477.89 |
Profit of the financial year | 3 853.01 | 5 680.68 | 7 320.09 | 6 534.48 | 5 842.77 |
Shareholders equity total | 7 986.86 | 13 667.54 | 13 487.63 | 12 122.11 | 11 164.88 |
Provisions | 34.14 | 55.14 | |||
Non-current liabilities total | |||||
Current trade creditors | 2 622.03 | 5 565.58 | 5 482.36 | 5 899.03 | 4 142.79 |
Current owed to group member | 5 353.71 | 164.91 | 16.18 | 7 040.30 | 5 606.48 |
Short-term deferred tax liabilities | 1 094.19 | 1 553.73 | 2 137.39 | 1 708.45 | 1 631.12 |
Other non-interest bearing current liabilities | 2 722.20 | 4 285.18 | 2 666.31 | 2 696.08 | 2 004.12 |
Current liabilities total | 11 792.14 | 11 569.40 | 10 302.24 | 17 343.87 | 13 384.52 |
Balance sheet total (liabilities) | 19 778.99 | 25 236.94 | 23 789.87 | 29 500.12 | 24 604.54 |
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.