DOMAINE BRANDIS ApS — Credit Rating and Financial Key Figures
CVR number: 29211167
Park Allé 293 B, 2605 Brøndby
brandis@domainebrandis.dk
tel: 43763310
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 486.21 | 5 957.64 | 6 984.90 | 7 361.60 | 7 121.48 |
| Costs of management | -1 299.80 | -1 189.90 | -1 534.94 | - 988.70 | -1 579.52 |
| Costs of distribution | -1 650.67 | -1 512.15 | -2 471.89 | -1 070.48 | -2 659.29 |
| EBIT | 2 535.74 | 3 255.59 | 2 978.06 | 5 302.42 | 2 882.67 |
| Other financial income | 11.04 | 3.54 | 7.30 | ||
| Other financial expenses | -32.86 | -58.00 | -51.21 | -41.13 | -99.78 |
| Pre-tax profit | 2 513.92 | 3 197.59 | 2 926.85 | 5 264.82 | 2 790.19 |
| Income taxes | - 577.46 | - 705.47 | - 648.76 | -1 165.11 | - 621.23 |
| Net earnings | 1 936.46 | 2 492.11 | 2 278.09 | 4 099.72 | 2 168.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 56.64 | 40.64 | 34.64 | 30.64 | 30.64 |
| Tangible assets total | 56.64 | 40.64 | 34.64 | 30.64 | 30.64 |
| Investments total | |||||
| Non-current other receivables | 154.14 | 157.99 | 157.99 | 133.48 | 147.24 |
| Long term receivables total | 154.14 | 157.99 | 157.99 | 133.48 | 147.24 |
| Finished products/goods | 8 409.04 | 8 426.91 | 9 576.21 | 10 949.09 | 11 298.64 |
| Advance payments | 317.89 | 216.64 | 185.35 | 341.09 | 491.88 |
| Inventories total | 8 726.93 | 8 643.55 | 9 761.57 | 11 290.19 | 11 790.52 |
| Current trade debtors | 1 079.18 | 702.75 | 617.76 | 457.59 | 421.76 |
| Current amounts owed by group member comp. | 178.92 | 266.25 | |||
| Current other receivables | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current deferred tax assets | 11.03 | 10.44 | 59.67 | 43.96 | |
| Short term receivables total | 1 100.21 | 723.19 | 866.36 | 733.84 | 475.72 |
| Cash and bank deposits | 2 961.02 | 4 064.27 | 3 628.31 | 6 529.17 | 6 132.77 |
| Cash and cash equivalents | 2 961.02 | 4 064.27 | 3 628.31 | 6 529.17 | 6 132.77 |
| Balance sheet total (assets) | 12 998.93 | 13 629.63 | 14 448.86 | 18 717.31 | 18 576.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 60.00 | 4 000.00 | |||
| Retained earnings | 6 346.78 | 6 783.24 | 9 275.35 | 7 553.44 | 11 653.16 |
| Profit of the financial year | 1 936.46 | 2 492.11 | 2 278.09 | 4 099.72 | 2 168.96 |
| Shareholders equity total | 8 468.24 | 9 400.35 | 11 678.44 | 15 778.16 | 13 947.11 |
| Provisions | 2.03 | ||||
| Non-current liabilities total | |||||
| Advances received | 28.90 | 0.36 | 96.69 | 55.06 | 4.14 |
| Current trade creditors | 1 707.07 | 793.54 | 646.33 | 394.02 | 80.53 |
| Current owed to group member | 373.70 | 565.67 | 2 062.01 | ||
| Short-term deferred tax liabilities | 450.10 | 492.15 | 667.22 | ||
| Other non-interest bearing current liabilities | 1 970.93 | 2 869.70 | 2 027.40 | 1 995.89 | 1 815.88 |
| Current liabilities total | 4 530.69 | 4 229.28 | 2 770.42 | 2 937.13 | 4 629.77 |
| Balance sheet total (liabilities) | 12 998.93 | 13 629.63 | 14 448.86 | 18 717.31 | 18 576.89 |
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.