XL-BYG Brejnholt Lillebælt A/S — Credit Rating and Financial Key Figures
CVR number: 31939135
Fynsvej 66, Skrillinge 5500 Middelfart
tel: 63407700
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 619.00 | 20 884.00 | 17 706.46 | 12 104.94 | 11 859.49 |
| Employee benefit expenses | -9 551.00 | -11 091.00 | -10 220.31 | -9 304.54 | -8 631.54 |
| Total depreciation | - 414.00 | - 478.00 | - 456.24 | - 662.28 | - 903.37 |
| EBIT | 6 654.00 | 9 315.00 | 7 029.91 | 2 138.12 | 2 324.58 |
| Other financial income | 185.00 | 181.00 | 272.14 | 217.45 | 385.79 |
| Other financial expenses | - 122.00 | -45.00 | - 187.87 | - 229.06 | - 136.97 |
| Net income from associates (fin.) | 1 498.00 | ||||
| Pre-tax profit | 8 215.00 | 9 451.00 | 7 114.19 | 2 126.50 | 2 573.40 |
| Income taxes | -1 491.00 | -2 084.00 | -1 580.24 | - 514.34 | - 588.07 |
| Net earnings | 6 724.00 | 7 367.00 | 5 533.95 | 1 612.16 | 1 985.33 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 110.00 | 566.00 | 543.88 | 1 478.14 | 1 304.80 |
| Machinery and equipment | 1 914.00 | 1 805.00 | 1 506.69 | 2 023.94 | 1 293.90 |
| Advance payments and construction in progress | 95.00 | ||||
| Tangible assets total | 2 119.00 | 2 371.00 | 2 050.56 | 3 502.08 | 2 598.71 |
| Holdings in group member companies | 4 156.00 | ||||
| Investments total | 4 456.00 | 300.00 | 2 097.60 | 2 419.55 | 2 467.94 |
| Non-current loans receivable | 161.80 | 174.30 | |||
| Long term receivables total | 161.80 | 174.30 | |||
| Finished products/goods | 14 234.00 | 16 747.00 | 19 479.57 | 16 436.61 | 17 175.49 |
| Inventories total | 14 234.00 | 16 747.00 | 19 479.57 | 16 436.61 | 17 175.49 |
| Current trade debtors | 5 595.00 | 9 756.00 | 9 158.15 | 5 737.83 | 6 035.54 |
| Current amounts owed by group member comp. | 128.00 | 256.00 | 580.26 | 448.27 | 508.08 |
| Current owed by particip. interest comp. | 22.00 | 18.61 | |||
| Prepayments and accrued income | 33.00 | 1.00 | 145.94 | 105.18 | 42.03 |
| Current other receivables | 566.00 | 394.00 | 372.72 | 228.45 | 379.51 |
| Current deferred tax assets | 117.00 | 22.34 | 160.00 | 130.10 | |
| Short term receivables total | 6 322.00 | 10 546.00 | 10 298.03 | 6 679.73 | 7 095.26 |
| Cash and bank deposits | 145.00 | 125.00 | 168.78 | 169.90 | 190.87 |
| Cash and cash equivalents | 145.00 | 125.00 | 168.78 | 169.90 | 190.87 |
| Balance sheet total (assets) | 27 276.00 | 30 089.00 | 34 094.54 | 29 369.67 | 29 702.58 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 5 556.00 | 5 556.00 | 5 555.56 | 5 555.56 | 5 555.56 |
| Shares repurchased | 5 000.00 | 5 000.00 | 2 500.00 | 1 000.00 | 2 000.00 |
| Other reserves | 2 479.00 | ||||
| Retained earnings | -2 892.00 | 1 536.00 | 6 627.69 | 12 076.48 | 11 688.64 |
| Profit of the financial year | 6 724.00 | 7 367.00 | 5 533.95 | 1 612.16 | 1 985.33 |
| Shareholders equity total | 16 867.00 | 19 459.00 | 20 217.20 | 20 244.20 | 21 229.53 |
| Provisions | 88.00 | 89.00 | |||
| Non-current other liabilities | 747.00 | ||||
| Non-current liabilities total | 747.00 | ||||
| Current loans from credit institutions | 906.00 | 391.00 | 104.98 | 1 593.72 | 188.92 |
| Current trade creditors | 6 247.00 | 8 777.00 | 8 464.45 | 5 756.35 | 5 855.25 |
| Current owed to participating | 20.05 | ||||
| Current owed to group member | 12.00 | 8.00 | 1 921.65 | 545.19 | 485.31 |
| Short-term deferred tax liabilities | 162.00 | 1 191.34 | 682.86 | ||
| Other non-interest bearing current liabilities | 2 247.00 | 1 365.00 | 2 174.87 | 1 170.36 | 1 260.71 |
| Accruals and deferred income | 59.85 | ||||
| Current liabilities total | 9 574.00 | 10 541.00 | 13 877.34 | 9 125.47 | 8 473.05 |
| Balance sheet total (liabilities) | 27 276.00 | 30 089.00 | 34 094.54 | 29 369.67 | 29 702.58 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.