Beritech Manufacturing A/S
CVR number: 27127991
Svendborgvej 5, 9220 Aalborg Øst
tel: 97993654
beritech.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 940.29 | 5 721.55 | 36 417.88 | 39 844.76 | 33 387.81 |
| Costs of management | - 891.06 | ||||
| Costs of distribution | - 131.67 | ||||
| Employee benefit expenses | -4 620.59 | -25 997.20 | -40 974.22 | -46 280.71 | |
| Other operating expenses | - 375.10 | -3 548.12 | |||
| Total depreciation | - 432.92 | -5 669.37 | -6 786.15 | -8 556.41 | |
| EBIT | 917.56 | 668.04 | 4 376.21 | -7 915.61 | -24 997.43 |
| Other financial income | 56.04 | 775.17 | |||
| Other financial expenses | - 205.60 | - 197.02 | -2 476.43 | -1 432.48 | -2 709.10 |
| Pre-tax profit | 711.96 | 471.02 | 1 899.78 | -9 292.05 | -26 931.37 |
| Income taxes | - 156.88 | - 103.71 | - 293.08 | 2 078.84 | 5 810.72 |
| Net earnings | 555.08 | 367.31 | 1 606.70 | -7 213.20 | -21 120.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 687.96 | 616.66 | |||
| Intangible assets total | 687.96 | 616.66 | |||
| Land and waters | 6 050.43 | 5 945.30 | 5 821.10 | 5 668.52 | |
| Buildings | 383.96 | 480.76 | 19 224.74 | 31 120.63 | 26 546.26 |
| Machinery and equipment | 15 149.39 | 14 055.80 | 8 789.17 | ||
| Tangible assets total | 6 434.39 | 6 426.06 | 40 195.24 | 50 844.95 | 35 335.44 |
| Investments total | |||||
| Non-current other receivables | 80.17 | 220.90 | |||
| Long term receivables total | 80.17 | 220.90 | |||
| Raw materials and consumables | 886.48 | 738.08 | 10 210.34 | 8 853.12 | 14 086.59 |
| Inventories total | 886.48 | 738.08 | 10 210.34 | 8 853.12 | 14 086.59 |
| Current trade debtors | 2 258.64 | 1 716.92 | 20 801.28 | 13 192.28 | 8 556.14 |
| Current amounts owed by group member comp. | 271.61 | 11 829.63 | 34 347.70 | ||
| Prepayments and accrued income | 62.09 | 60.97 | 635.28 | 1 362.23 | 3 473.49 |
| Current other receivables | 367.33 | 456.96 | 6 862.49 | 3 101.18 | 7 420.45 |
| Current deferred tax assets | 2 028.00 | 7 838.72 | |||
| Short term receivables total | 2 688.07 | 2 234.85 | 28 570.66 | 31 513.31 | 61 636.50 |
| Cash and bank deposits | 183.58 | 188.38 | 2 158.97 | 83.93 | |
| Cash and cash equivalents | 183.58 | 188.38 | 2 158.97 | 83.93 | |
| Balance sheet total (assets) | 10 192.52 | 9 587.37 | 79 664.20 | 94 067.18 | 111 363.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 400.00 | 400.00 | 400.00 |
| Other reserves | - 452.89 | - 371.93 | |||
| Retained earnings | 3 296.10 | 3 851.18 | 15 099.18 | 16 705.88 | 29 492.68 |
| Profit of the financial year | 555.08 | 367.31 | 1 606.70 | -7 213.20 | -21 120.65 |
| Shareholders equity total | 3 598.29 | 4 046.56 | 17 105.88 | 9 892.68 | 8 772.03 |
| Provisions | 505.27 | 510.59 | 50.85 | 90.80 | 156.98 |
| Non-current bonds | 580.63 | ||||
| Non-current loans from credit institutions | 1 770.03 | 1 534.02 | 2 050.31 | 1 951.40 | |
| Non-current leasing loans | 12 954.39 | 23 051.64 | 19 408.63 | ||
| Non-current other liabilities | 35.97 | 476.83 | |||
| Non-current liabilities total | 2 386.63 | 2 010.86 | 15 004.70 | 25 003.04 | 19 408.63 |
| Current loans from credit institutions | 1 922.11 | 1 046.84 | 11 873.61 | 3 923.61 | 39 807.74 |
| Advances received | 272.53 | ||||
| Current trade creditors | 963.47 | 633.65 | 30 572.43 | 10 684.73 | 22 376.28 |
| Current owed to group member | 434.43 | 269.30 | 1 500.00 | 38 425.91 | 15 698.02 |
| Short-term deferred tax liabilities | 118.06 | 121.22 | 121.22 | ||
| Other non-interest bearing current liabilities | 264.27 | 675.82 | 2 717.84 | 4 565.43 | 2 292.35 |
| Accruals and deferred income | 717.66 | 1 480.98 | 2 851.33 | ||
| Current liabilities total | 3 702.33 | 3 019.36 | 47 502.77 | 59 080.65 | 83 025.73 |
| Balance sheet total (liabilities) | 10 192.52 | 9 587.37 | 79 664.20 | 94 067.18 | 111 363.37 |
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.