BENTAX HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 27665675
Svenstrup Bane Alle 3, 9230 Svenstrup J
tel: 98103210
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 31 694.96 | 29 958.29 | 30 504.49 | 35 211.18 | 38 396.75 |
Employee benefit expenses | -25 544.60 | -26 038.82 | -26 032.76 | -30 408.02 | -31 639.56 |
Total depreciation | -1 955.40 | -2 105.08 | -2 269.67 | -2 568.19 | -3 687.82 |
EBIT | 4 194.96 | 1 814.39 | 2 202.07 | 2 234.97 | 3 069.37 |
Other financial income | 182.47 | 355.91 | 66.84 | 26.20 | 243.89 |
Other financial expenses | - 734.08 | - 262.59 | - 386.93 | - 592.72 | -2 172.31 |
Net income from associates (fin.) | 6 440.45 | 7.15 | 53.72 | 112.14 | 214.12 |
Pre-tax profit | 10 083.80 | 1 914.86 | 1 935.70 | 1 780.60 | 1 355.06 |
Income taxes | - 829.85 | - 537.62 | - 428.25 | - 412.62 | - 301.59 |
Net earnings | 9 253.95 | 1 377.24 | 1 507.45 | 1 367.98 | 1 053.47 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 2 216.82 | 4 889.89 | |||
Goodwill | 1.23 | 201.67 | 170.24 | 138.81 | 107.38 |
Intangible assets total | 1.23 | 201.67 | 170.24 | 2 355.63 | 4 997.27 |
Land and waters | 22 657.25 | 22 477.39 | 22 619.01 | 34 856.11 | 38 026.62 |
Machinery and equipment | 4 021.25 | 3 960.74 | 5 989.57 | 7 136.76 | 10 874.05 |
Tangible assets total | 26 678.50 | 26 438.13 | 28 608.58 | 41 992.88 | 48 900.67 |
Participating interests | 7 639.80 | 7 646.96 | 7 700.67 | 7 812.82 | 8 026.93 |
Investments total | 7 639.80 | 7 646.96 | 7 700.67 | 7 812.82 | 8 026.93 |
Non-current other receivables | 42.12 | 42.12 | 94.15 | 98.29 | 115.73 |
Long term receivables total | 42.12 | 42.12 | 94.15 | 98.29 | 115.73 |
Finished products/goods | 15 461.91 | 16 713.38 | 21 739.14 | 28 088.76 | 27 651.01 |
Advance payments | 116.92 | 782.18 | |||
Inventories total | 15 461.91 | 16 713.38 | 21 739.14 | 28 205.68 | 28 433.20 |
Current trade debtors | 10 259.30 | 6 259.31 | 7 584.84 | 9 812.54 | 8 857.41 |
Prepayments and accrued income | 309.17 | 441.81 | 626.75 | 604.36 | 288.05 |
Current other receivables | 274.86 | 3 128.37 | 1 481.84 | 3 268.44 | 497.08 |
Current deferred tax assets | 220.60 | 438.01 | 340.00 | 148.00 | |
Short term receivables total | 11 063.94 | 9 829.49 | 10 131.44 | 14 025.34 | 9 790.54 |
Other current investments | 12.85 | 13.85 | 21.95 | 23.70 | 24.79 |
Cash and bank deposits | 166.16 | 120.31 | 391.31 | 50.68 | 357.57 |
Cash and cash equivalents | 179.00 | 134.16 | 413.26 | 74.38 | 382.35 |
Balance sheet total (assets) | 61 066.50 | 61 005.90 | 68 857.48 | 94 565.01 | 100 646.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
Shares repurchased | 55.00 | 55.00 | 55.00 | 57.20 | 61.00 |
Other reserves | -63.38 | ||||
Retained earnings | 11 283.08 | 20 404.54 | 21 653.60 | 23 043.97 | 24 278.07 |
Profit of the financial year | 9 253.95 | 1 377.24 | 1 507.45 | 1 367.98 | 1 053.47 |
Minority interest (BS) | 955.62 | 1 033.12 | 1 106.30 | 1 166.18 | 1 231.47 |
Shareholders equity total | 21 947.66 | 23 269.90 | 24 722.36 | 26 035.34 | 26 960.62 |
Provisions | 468.00 | 681.00 | 1 086.99 | 1 514.35 | 1 790.85 |
Non-current loans from credit institutions | 8 407.89 | 7 931.89 | 7 446.99 | 21 800.00 | |
Non-current leasing loans | 1 656.08 | 4 052.35 | |||
Non-current deferred tax liabilities | 1 005.02 | 5 654.63 | 4 087.76 | 2 596.72 | 2 582.26 |
Non-current liabilities total | 9 412.92 | 13 586.53 | 11 534.74 | 4 252.80 | 28 434.61 |
Current loans from credit institutions | 5 831.39 | 2 124.49 | 8 311.66 | 39 064.52 | 20 242.77 |
Current trade creditors | 5 468.02 | 5 595.44 | 5 777.17 | 7 057.79 | 5 445.10 |
Current owed to participating | 23.52 | ||||
Short-term deferred tax liabilities | 116.85 | 22.28 | 7.53 | 12.61 | |
Other non-interest bearing current liabilities | 7 906.86 | 6 190.80 | 8 526.96 | 6 793.27 | 7 250.98 |
Accruals and deferred income | 10 008.13 | 9 440.90 | 8 875.33 | 9 839.41 | 10 509.16 |
Current liabilities total | 29 237.92 | 23 468.47 | 31 513.39 | 62 762.52 | 43 460.62 |
Balance sheet total (liabilities) | 61 066.50 | 61 005.90 | 68 857.48 | 94 565.01 | 100 646.70 |
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.