Bækhusene ApS — Credit Rating and Financial Key Figures
CVR number: 28499183
Sindalsvej 15, 8240 Risskov
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 361.32 | 452.50 | 930.43 | 451.20 | 42.95 |
Reduction in value of non-current assets | -16.22 | 30.00 | 392.85 | 6.52 | |
EBIT | 345.10 | 482.50 | 1 323.28 | 457.72 | 42.95 |
Other financial income | 41.26 | 0.64 | |||
Other financial expenses | - 257.11 | - 257.56 | - 246.97 | - 305.52 | - 203.89 |
Pre-tax profit | 87.99 | 224.94 | 1 076.31 | 193.45 | - 160.30 |
Income taxes | 142.43 | 277.47 | - 424.70 | -89.13 | 32.78 |
Net earnings | 230.42 | 502.41 | 651.61 | 104.33 | - 127.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 12 670.00 | 12 700.00 | 9 977.40 | 3 175.00 | 3 175.00 |
Tangible assets total | 12 670.00 | 12 700.00 | 9 977.40 | 3 175.00 | 3 175.00 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Prepayments and accrued income | 10.03 | 8.89 | 28.25 | 3.10 | 3.52 |
Current other receivables | 28.30 | 1.50 | 5.91 | ||
Current deferred tax assets | 374.00 | 521.40 | 96.70 | 32.78 | |
Short term receivables total | 412.33 | 531.79 | 130.86 | 3.10 | 36.31 |
Cash and bank deposits | 242.72 | 192.92 | 94.42 | 40.15 | 5.38 |
Cash and cash equivalents | 242.72 | 192.92 | 94.42 | 40.15 | 5.38 |
Balance sheet total (assets) | 13 325.05 | 13 424.71 | 10 202.67 | 3 218.25 | 3 216.69 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | -4 475.26 | -4 244.84 | -3 742.43 | -3 090.82 | -2 986.50 |
Profit of the financial year | 230.42 | 502.41 | 651.61 | 104.33 | - 127.52 |
Shareholders equity total | -4 119.84 | -3 617.43 | -2 965.82 | -2 861.50 | -2 989.01 |
Non-current loans from credit institutions | 8 368.92 | 8 342.30 | 7 081.82 | 2 441.64 | 2 417.56 |
Non-current other liabilities | 118.64 | 39.94 | 37.50 | ||
Non-current liabilities total | 8 368.92 | 8 342.30 | 7 200.46 | 2 481.57 | 2 455.06 |
Current loans from credit institutions | 151.47 | 91.19 | 69.00 | 55.55 | 23.34 |
Advances received | 77.95 | ||||
Current trade creditors | 1.19 | 37.02 | 27.49 | 17.50 | |
Current owed to group member | 8 640.55 | 8 373.27 | 5 784.06 | 3 510.44 | 3 708.01 |
Other non-interest bearing current liabilities | 178.24 | 180.56 | 4.70 | 1.80 | |
Accruals and deferred income | 105.70 | 53.62 | |||
Current liabilities total | 9 075.96 | 8 699.83 | 5 968.03 | 3 598.17 | 3 750.65 |
Balance sheet total (liabilities) | 13 325.05 | 13 424.71 | 10 202.67 | 3 218.25 | 3 216.69 |
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.