BERNER HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 10111110
Olsbæk Strandvej 62 A, 2670 Greve
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 967.53 | 1 041.80 | 1 055.65 | 1 173.72 | 1 213.55 |
| Reduction in value of non-current assets | -2 500.00 | ||||
| EBIT | 967.53 | 1 041.80 | 3 555.65 | 1 173.72 | 1 213.55 |
| Other financial income | 295.23 | 257.29 | 236.88 | 226.31 | 240.85 |
| Other financial expenses | - 258.20 | - 215.14 | - 134.08 | - 141.90 | - 149.48 |
| Net income from associates (fin.) | 2 746.92 | 5 306.10 | 2 825.91 | 3 680.23 | 7 217.29 |
| Pre-tax profit | 3 751.49 | 6 390.05 | 6 484.37 | 4 938.37 | 8 522.22 |
| Income taxes | - 228.07 | - 245.80 | - 809.66 | - 284.92 | - 290.70 |
| Net earnings | 3 523.41 | 6 144.25 | 5 674.71 | 4 653.45 | 8 231.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 13 000.00 | 13 000.00 | 15 500.00 | 15 500.00 | 15 500.00 |
| Tangible assets total | 13 000.00 | 13 000.00 | 15 500.00 | 15 500.00 | 15 500.00 |
| Holdings in group member companies | 10 095.61 | 15 401.70 | 18 227.62 | 21 907.85 | 16 145.14 |
| Investments total | 10 095.61 | 15 401.70 | 18 227.62 | 21 907.85 | 16 145.14 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 9.80 | 21.68 | 64.16 | ||
| Current amounts owed by group member comp. | 8 612.63 | 8 883.47 | 7 921.39 | 8 763.53 | 21 402.36 |
| Prepayments and accrued income | 36.15 | 37.11 | 16.02 | 15.36 | 15.12 |
| Current other receivables | 53.17 | 53.17 | 53.17 | 49.92 | 97.83 |
| Short term receivables total | 8 701.95 | 8 983.55 | 8 012.26 | 8 828.81 | 21 579.47 |
| Cash and bank deposits | 50.20 | 225.19 | 201.13 | 50.35 | 479.57 |
| Cash and cash equivalents | 50.20 | 225.19 | 201.13 | 50.35 | 479.57 |
| Balance sheet total (assets) | 31 847.76 | 37 610.44 | 41 941.01 | 46 287.01 | 53 704.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 9 406.53 | 14 712.63 | 17 538.54 | 21 218.77 | 15 456.06 |
| Retained earnings | 6 665.40 | 4 769.72 | 7 973.66 | 9 850.33 | 20 144.49 |
| Profit of the financial year | 3 523.41 | 6 144.25 | 5 674.71 | 4 653.45 | 8 231.51 |
| Shareholders equity total | 19 955.95 | 25 989.60 | 31 551.31 | 36 090.36 | 44 204.07 |
| Provisions | 1 975.74 | 2 016.79 | 2 607.84 | 2 648.89 | 2 689.94 |
| Non-current loans from credit institutions | 5 217.07 | 5 065.25 | 4 691.62 | 4 272.27 | 3 860.90 |
| Non-current other liabilities | 426.77 | 378.77 | 356.27 | 405.83 | 323.34 |
| Non-current liabilities total | 5 643.84 | 5 444.02 | 5 047.89 | 4 678.10 | 4 184.24 |
| Current loans from credit institutions | 160.00 | 155.96 | 374.05 | 423.96 | 416.52 |
| Current trade creditors | 10.00 | 15.00 | 10.00 | 20.00 | 20.00 |
| Current owed to participating | 3 343.20 | 3 388.54 | 1 324.52 | 1 990.45 | 1 735.47 |
| Current owed to group member | 58.38 | ||||
| Short-term deferred tax liabilities | 679.88 | 466.42 | 830.11 | 284.35 | 66.32 |
| Other non-interest bearing current liabilities | 79.15 | 134.11 | 136.91 | 150.90 | 387.61 |
| Current liabilities total | 4 272.23 | 4 160.03 | 2 733.97 | 2 869.66 | 2 625.92 |
| Balance sheet total (liabilities) | 31 847.76 | 37 610.44 | 41 941.01 | 46 287.01 | 53 704.18 |
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.