Baron Danmark A/S — Credit Rating and Financial Key Figures
CVR number: 29636842
Nordre Kobbelvej 10, 7000 Fredericia
info@baron-mixer.com
tel: 70157023
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 496.61 | 13 285.94 | 16 370.23 | 15 331.35 | 15 884.19 |
Employee benefit expenses | -5 848.31 | -7 373.69 | -7 878.78 | -8 720.13 | -9 472.15 |
Total depreciation | -64.44 | -83.34 | - 271.81 | - 599.64 | - 657.35 |
EBIT | 3 583.86 | 5 828.91 | 8 219.64 | 6 011.58 | 5 754.69 |
Other financial income | 150.26 | 138.86 | 191.33 | 432.18 | 302.55 |
Other financial expenses | - 164.75 | - 131.90 | - 189.11 | - 446.67 | - 476.71 |
Reduction non-current investment assets | - 258.78 | ||||
Pre-tax profit | 3 569.37 | 5 835.87 | 8 221.86 | 5 997.08 | 5 321.76 |
Income taxes | - 799.06 | -1 255.80 | -1 809.73 | -1 383.48 | -1 224.29 |
Net earnings | 2 770.31 | 4 580.07 | 6 412.14 | 4 613.60 | 4 097.46 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 286.38 | 193.84 | |||
Intangible rights | 671.09 | 674.99 | |||
Intangible assets total | 957.47 | 868.83 | |||
Land and waters | 1 825.81 | 1 904.63 | |||
Machinery and equipment | 24.70 | 537.87 | 1 016.33 | 784.02 | 566.82 |
Tangible assets total | 1 850.51 | 2 442.51 | 1 016.33 | 784.02 | 566.82 |
Holdings in group member companies | 13 880.75 | 13 880.75 | 13 880.75 | 1 448.75 | 1 189.97 |
Other receivables | 37.50 | 383.75 | 355.24 | 375.90 | 386.52 |
Investments total | 13 918.25 | 14 264.50 | 14 235.99 | 1 824.65 | 1 576.49 |
Long term receivables total | |||||
Finished products/goods | 6 282.71 | 5 965.68 | 8 493.52 | 10 103.44 | 11 920.78 |
Advance payments | 27.05 | 67.17 | 657.29 | 148.00 | 105.38 |
Inventories total | 6 309.76 | 6 032.85 | 9 150.82 | 10 251.44 | 12 026.16 |
Current trade debtors | 5 631.96 | 3 312.99 | 5 872.47 | 4 097.20 | 3 176.09 |
Current amounts owed by group member comp. | 2 106.93 | 2 995.55 | 3 517.09 | 4 662.16 | 2 542.24 |
Prepayments and accrued income | 192.87 | 236.34 | 174.89 | 320.40 | 16.61 |
Current other receivables | 5.06 | 700.65 | 1 260.62 | 368.79 | 776.05 |
Current deferred tax assets | 231.73 | ||||
Short term receivables total | 7 936.82 | 7 477.26 | 10 825.08 | 9 448.54 | 6 510.99 |
Cash and bank deposits | 2.87 | 1 371.39 | 2.52 | 114.67 | 246.23 |
Cash and cash equivalents | 2.87 | 1 371.39 | 2.52 | 114.67 | 246.23 |
Balance sheet total (assets) | 30 018.22 | 31 588.50 | 35 230.74 | 23 380.78 | 21 795.52 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 595.94 | 1 595.94 | 1 595.94 | 1 595.94 | 1 595.94 |
Share premium account | 2 096.25 | ||||
Shares repurchased | 1 000.00 | 8 000.00 | 8 000.00 | ||
Other reserves | 223.38 | 151.20 | |||
Retained earnings | 2 867.42 | - 266.02 | -3 685.95 | -4 219.18 | 466.59 |
Profit of the financial year | 2 770.31 | 4 580.07 | 6 412.14 | 4 613.60 | 4 097.46 |
Shareholders equity total | 10 329.91 | 13 909.99 | 12 322.12 | 2 213.73 | 6 311.19 |
Provisions | 51.53 | 75.66 | 144.14 | 92.64 | |
Non-current loans from credit institutions | 399.23 | 2 000.00 | |||
Non-current other liabilities | 83.26 | ||||
Non-current deferred tax liabilities | 300.64 | 314.66 | |||
Non-current liabilities total | 482.49 | 300.64 | 2 314.66 | ||
Current loans from credit institutions | 9 084.56 | 4 108.10 | 7 531.36 | 7 423.80 | 5 651.38 |
Advances received | 427.16 | 145.00 | 70.39 | ||
Current trade creditors | 2 927.01 | 4 725.10 | 4 644.66 | 2 941.65 | 4 959.92 |
Current owed to group member | 2 806.16 | 4 111.58 | 7 031.76 | 8 282.52 | 1 353.37 |
Short-term deferred tax liabilities | 785.62 | 1 539.06 | 1 502.34 | 1 352.75 | 275.80 |
Other non-interest bearing current liabilities | 3 123.78 | 3 049.68 | 2 122.83 | 721.55 | 730.51 |
Accruals and deferred income | 35.65 | ||||
Current liabilities total | 19 154.29 | 17 678.52 | 22 832.95 | 20 722.27 | 13 077.03 |
Balance sheet total (liabilities) | 30 018.22 | 31 588.50 | 35 230.74 | 23 380.78 | 21 795.52 |
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.