BECK A/S — Credit Rating and Financial Key Figures
CVR number: 20087978
Vassingerødvej 88, 3540 Lynge
tel: 43718669
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 403.26 | 7 280.19 | 5 977.08 | 11 871.39 | 10 926.16 |
| Employee benefit expenses | -4 530.20 | -4 745.68 | -3 255.69 | -5 846.71 | -4 636.13 |
| Total depreciation | - 157.31 | - 223.52 | - 218.79 | - 688.62 | - 384.66 |
| EBIT | 2 715.75 | 2 310.99 | 2 502.61 | 5 336.06 | 5 905.38 |
| Other financial income | 324.46 | 228.02 | 445.12 | 281.65 | 965.20 |
| Other financial expenses | - 527.20 | - 557.07 | - 571.92 | -1 182.92 | -1 525.34 |
| Pre-tax profit | 2 513.02 | 1 981.93 | 2 375.81 | 4 434.78 | 5 345.24 |
| Income taxes | - 569.37 | - 478.68 | - 541.09 | - 990.75 | -1 049.26 |
| Net earnings | 1 943.65 | 1 503.26 | 1 834.72 | 3 444.03 | 4 295.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 200.52 | 147.12 | 284.78 | ||
| Intangible rights | 545.36 | 163.33 | |||
| Intangible assets total | 200.52 | 147.12 | 284.78 | 545.36 | 163.33 |
| Buildings | 736.46 | 799.67 | |||
| Machinery and equipment | 377.58 | 758.23 | 685.05 | 97.25 | 1 247.69 |
| Tangible assets total | 377.58 | 758.23 | 685.05 | 833.70 | 2 047.36 |
| Other receivables | 2 056.43 | 2 026.79 | |||
| Investments total | 2 056.43 | 2 026.79 | |||
| Non-curr. owed by group member comp. | 9 382.43 | 11 836.86 | 10 588.44 | ||
| Non-current other receivables | 526.47 | 893.19 | 709.08 | ||
| Long term receivables total | 9 908.90 | 12 730.05 | 11 297.52 | ||
| Raw materials and consumables | 10 964.31 | 9 221.17 | |||
| Finished products/goods | 10 490.53 | 12 184.06 | 10 443.94 | ||
| Advance payments | 3 815.09 | 454.61 | 188.88 | ||
| Inventories total | 10 490.53 | 12 184.06 | 14 259.03 | 11 418.92 | 9 410.05 |
| Current trade debtors | 4 962.80 | 4 837.57 | 4 219.37 | 5 382.29 | 5 331.30 |
| Current amounts owed by group member comp. | 517.56 | 683.87 | 12 936.48 | 16 172.50 | |
| Prepayments and accrued income | 569.08 | 11.46 | |||
| Current other receivables | 494.25 | 317.02 | 279.93 | 342.73 | 51.77 |
| Current deferred tax assets | 58.26 | 160.20 | |||
| Short term receivables total | 5 457.05 | 6 241.23 | 5 194.63 | 18 719.77 | 21 715.77 |
| Cash and bank deposits | 3.80 | 59.18 | 2.22 | 2.22 | 2.22 |
| Cash and cash equivalents | 3.80 | 59.18 | 2.22 | 2.22 | 2.22 |
| Balance sheet total (assets) | 26 438.39 | 32 119.86 | 31 723.22 | 33 576.40 | 35 365.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 10 000.00 | ||||
| Retained earnings | 8 036.03 | 9 979.68 | 11 482.93 | 12 726.80 | 6 170.84 |
| Profit of the financial year | 1 943.65 | 1 503.26 | 1 834.72 | 3 444.03 | 4 295.98 |
| Shareholders equity total | 10 479.68 | 11 982.93 | 13 817.65 | 16 670.84 | 20 966.82 |
| Provisions | 47.15 | 48.28 | 94.77 | ||
| Non-current owed to group member | 2 006.14 | ||||
| Non-current liabilities total | 2 006.14 | ||||
| Current loans from credit institutions | 7 383.55 | 8 272.06 | 6 727.26 | 6 591.12 | 4 301.18 |
| Advances received | 2 000.00 | ||||
| Current trade creditors | 3 337.68 | 2 566.39 | 2 694.88 | 8 243.69 | 5 130.17 |
| Current owed to participating | 681.56 | ||||
| Current owed to group member | 4 624.15 | ||||
| Short-term deferred tax liabilities | 577.28 | 477.55 | 494.60 | 977.13 | |
| Other non-interest bearing current liabilities | 2 606.91 | 4 148.49 | 5 212.51 | 1 093.62 | 4 967.34 |
| Current liabilities total | 13 905.42 | 20 088.65 | 17 810.81 | 16 905.56 | 14 398.69 |
| Balance sheet total (liabilities) | 26 438.39 | 32 119.86 | 31 723.22 | 33 576.40 | 35 365.51 |
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.