Brohjørnet ApS — Credit Rating and Financial Key Figures
CVR number: 33509596
Alleen 36, 4736 Karrebæksminde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 178.98 | 1 487.47 | 448.94 | 991.65 | 1 229.77 |
Employee benefit expenses | - 624.79 | - 777.05 | - 352.85 | - 668.93 | - 843.17 |
Total depreciation | -77.18 | -65.74 | -20.45 | -14.80 | -4.48 |
EBIT | 477.01 | 644.68 | 75.65 | 307.93 | 382.12 |
Other financial income | 0.35 | 11.40 | 15.99 | 4.92 | |
Other financial expenses | -25.18 | -29.81 | -9.02 | -8.64 | -0.19 |
Pre-tax profit | 452.19 | 626.26 | 82.62 | 299.28 | 386.85 |
Income taxes | -99.46 | - 137.79 | -18.35 | -65.95 | -85.36 |
Net earnings | 352.73 | 488.48 | 64.28 | 233.33 | 301.49 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 9.42 | ||||
Machinery and equipment | 92.26 | 39.73 | 9.86 | 4.48 | |
Tangible assets total | 92.26 | 39.73 | 19.28 | 4.48 | |
Other receivables | 123.50 | 123.50 | 123.50 | ||
Investments total | 123.50 | 123.50 | 123.50 | ||
Long term receivables total | |||||
Raw materials and consumables | 19.32 | 18.43 | 15.72 | ||
Finished products/goods | 42.17 | 17.49 | |||
Inventories total | 42.17 | 17.49 | 19.32 | 18.43 | 15.72 |
Current trade debtors | 39.48 | 0.21 | |||
Current amounts owed by group member comp. | 751.33 | 1 037.42 | 4.08 | 610.18 | |
Prepayments and accrued income | 59.00 | 59.00 | |||
Current other receivables | 76.00 | 71.25 | 28.14 | 14.60 | 0.01 |
Current deferred tax assets | 0.66 | ||||
Short term receivables total | 886.33 | 1 168.34 | 32.22 | 54.08 | 610.40 |
Cash and bank deposits | 244.48 | 539.30 | 580.62 | 799.46 | 516.61 |
Cash and cash equivalents | 244.48 | 539.30 | 580.62 | 799.46 | 516.61 |
Balance sheet total (assets) | 1 265.24 | 1 764.86 | 774.94 | 999.96 | 1 266.23 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 350.00 | 480.00 | 550.00 | ||
Other reserves | 10.37 | 18.85 | |||
Retained earnings | - 352.73 | - 488.48 | 18.85 | 83.12 | - 233.55 |
Profit of the financial year | 352.73 | 488.48 | 64.28 | 233.33 | 301.49 |
Shareholders equity total | 440.37 | 578.85 | 163.12 | 396.45 | 697.94 |
Provisions | 0.59 | 2.18 | 0.99 | ||
Non-current other liabilities | 0.59 | ||||
Non-current deferred tax liabilities | 67.14 | 86.35 | |||
Non-current liabilities total | 0.59 | 67.14 | 86.35 | ||
Current trade creditors | 136.44 | 58.08 | 62.17 | 112.25 | 72.02 |
Current owed to group member | 149.71 | 155.81 | 59.20 | ||
Short-term deferred tax liabilities | 183.81 | 239.62 | 154.55 | 67.14 | |
Other non-interest bearing current liabilities | 504.02 | 738.60 | 237.11 | 363.93 | 342.78 |
Current liabilities total | 824.27 | 1 186.01 | 609.64 | 535.38 | 481.94 |
Balance sheet total (liabilities) | 1 265.83 | 1 764.86 | 774.94 | 999.96 | 1 266.23 |
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.