FAM. BRØNDUM ApS
CVR number: 34469482
Industrivej 1, Hoven 6880 Tarm
Brondumskov@gmail.com
tel: 22160786
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 428.03 | 3 245.38 | 3 235.20 | 3 851.27 | 4 165.79 |
| Employee benefit expenses | -2 512.14 | -3 071.68 | -2 700.05 | -3 037.73 | -3 724.77 |
| Total depreciation | - 198.05 | - 305.53 | - 447.23 | - 273.55 | - 264.12 |
| EBIT | 717.83 | - 131.83 | 87.91 | 539.99 | 176.90 |
| Other financial income | 6.42 | 4.80 | 6.78 | 7.03 | 21.11 |
| Other financial expenses | -3.63 | -14.13 | -13.95 | -14.65 | -16.28 |
| Pre-tax profit | 720.63 | - 141.16 | 80.75 | 532.38 | 181.73 |
| Income taxes | - 158.52 | 28.83 | -17.76 | - 117.18 | -39.97 |
| Net earnings | 562.11 | - 112.33 | 62.99 | 415.20 | 141.77 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 265.98 | 190.50 | 115.02 | 45.15 | 87.41 |
| Machinery and equipment | 278.82 | 284.27 | 126.20 | 152.31 | 199.94 |
| Tangible assets total | 544.80 | 474.77 | 241.22 | 197.46 | 287.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 95.20 | 21.60 | 34.88 | 41.96 | |
| Inventories total | 95.20 | 21.60 | 34.88 | 41.96 | |
| Current trade debtors | 199.88 | 105.16 | 38.49 | 495.65 | 208.26 |
| Current amounts owed by group member comp. | 94.62 | 178.22 | 190.08 | 383.69 | 310.87 |
| Prepayments and accrued income | 10.00 | 10.00 | 10.00 | 50.99 | 57.46 |
| Current other receivables | 34.38 | 53.76 | 67.80 | 200.15 | 26.26 |
| Current deferred tax assets | 11.91 | 47.18 | 50.16 | 41.41 | |
| Short term receivables total | 338.88 | 359.05 | 353.55 | 1 180.64 | 644.27 |
| Cash and bank deposits | 757.40 | 1 211.02 | 1 394.30 | 1 025.92 | 694.81 |
| Cash and cash equivalents | 757.40 | 1 211.02 | 1 394.30 | 1 025.92 | 694.81 |
| Balance sheet total (assets) | 1 736.28 | 2 066.44 | 1 989.06 | 2 438.91 | 1 668.39 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | 500.00 | |||
| Retained earnings | 20.26 | 582.37 | 470.04 | 33.03 | 448.23 |
| Profit of the financial year | 562.11 | - 112.33 | 62.99 | 415.20 | 141.77 |
| Shareholders equity total | 1 162.37 | 550.04 | 613.03 | 1 028.23 | 670.00 |
| Provisions | 10.62 | ||||
| Non-current other liabilities | 254.94 | 260.68 | 265.55 | 274.84 | |
| Non-current liabilities total | 254.94 | 260.68 | 265.55 | 274.84 | |
| Current trade creditors | 103.42 | 113.33 | 44.59 | 239.50 | 170.50 |
| Current owed to participating | 31.41 | 22.76 | 4.82 | 24.98 | |
| Current owed to group member | 76.03 | 30.72 | 74.88 | 115.31 | |
| Other non-interest bearing current liabilities | 383.84 | 1 116.72 | 1 017.29 | 825.92 | 412.77 |
| Current liabilities total | 563.30 | 1 261.46 | 1 115.35 | 1 145.13 | 723.55 |
| Balance sheet total (liabilities) | 1 736.28 | 2 066.44 | 1 989.06 | 2 438.91 | 1 668.39 |
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.