Bramidan Holding A/S

CVR number: 42001945

Industrivej 69, Bramming 6740 Bramming

bramidan@bramidan.dk

Income statement (mDKK)

	2021	2022	2023
Fiscal period length	12	12	12
Net sales	202.52	343.54	330.62
Other operating income	0.93	1.32	1.28
Costs of manufacturing	- 167.31	- 275.84	- 262.70
Gross profit	35.21	67.70	67.92
Costs of management	-13.29	-23.36	-26.00
Costs of distribution	-12.98	-21.15	-23.44
EBIT	9.87	24.50	19.76
Other financial income	0.25	4.49	2.36
Other financial expenses	-3.95	-3.72	-7.56
Net income from associates (fin.)	0.97	1.45	1.55
Pre-tax profit	7.13	26.71	16.11
Income taxes	-0.65	-6.68	-3.89
Net earnings	6.47	20.04	12.21

	2021	2022	2023
Development expenditure	0.23	1.66	1.30
Intangible rights		0.11	0.03
Goodwill	113.15	106.97	101.13
Intangible assets total	113.38	108.74	102.46
Land and waters	25.78	24.28	26.81
Buildings	18.56	16.35	18.85
Machinery and equipment	50.15	56.64	65.23
Advance payments and construction in progress		2.31
Tangible assets total	94.48	99.58	110.90
Participating interests	5.41	6.27	6.60
Investments total	5.41	6.27	6.60
Non-current loans receivable	3.21	3.21
Long term receivables total	3.21	3.21
Raw materials and consumables	30.44	37.77	33.13
Finished products/goods	18.85	23.54	27.16
Inventories total	49.30	61.31	60.29
Current trade debtors	38.80	43.98	40.31
Current owed by particip. interest comp.	7.24	6.73	7.58
Prepayments and accrued income	0.04	0.11	0.34
Current other receivables	3.69	8.96	7.88
Current deferred tax assets		0.07	0.08
Short term receivables total	49.78	59.85	56.20
Cash and bank deposits	3.84	1.65	4.02
Cash and cash equivalents	3.84	1.65	4.02
Balance sheet total (assets)	319.40	340.61	340.47

	2021	2022	2023
Share capital	10.00	10.00	10.00
Other reserves	-0.46	2.70	2.14
Retained earnings	76.58	80.76	100.91
Profit of the financial year	6.47	20.04	12.21
Minority interest (BS)	0.42	1.42	2.17
Shareholders equity total	93.02	114.92	127.43
Provisions	4.14	4.32	3.88
Non-current loans from credit institutions	48.99	42.47	34.52
Non-current owed to group member	54.09	46.80	41.30
Non-current other liabilities	4.34
Non-current deferred tax liabilities		0.45	0.45
Non-current liabilities total	107.42	89.71	76.26
Current loans from credit institutions	91.14	62.59	67.16
Advances received	2.10	1.72	1.82
Current trade creditors	32.85	34.22	36.44
Short-term deferred tax liabilities	1.52	6.23	3.49
Other non-interest bearing current liabilities	-12.79	26.89	23.98
Current liabilities total	114.81	131.66	132.90
Balance sheet total (liabilities)	319.40	340.61	340.47

Try the full version of our system for free

... and more!

No registration needed.