CBAR 2015 ApS — Credit Rating and Financial Key Figures
CVR number: 36959959
Langkær 23, 6100 Haderslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 163.41 | 7 788.61 | 9 193.47 | 9 084.54 | 6 185.67 |
Employee benefit expenses | -4 233.34 | -4 450.41 | -5 421.12 | -5 093.25 | -4 450.76 |
Total depreciation | - 858.63 | - 980.61 | -1 008.68 | - 954.45 | - 982.58 |
EBIT | 2 071.44 | 2 357.60 | 2 763.66 | 3 036.84 | 752.33 |
Other financial income | 8.34 | 214.14 | 121.28 | 232.29 | 235.44 |
Other financial expenses | - 246.25 | - 213.12 | - 115.18 | - 194.77 | - 437.68 |
Pre-tax profit | 1 833.53 | 2 358.61 | 2 769.76 | 3 074.36 | 550.09 |
Income taxes | - 420.57 | - 523.22 | - 769.73 | - 687.13 | - 149.56 |
Net earnings | 1 412.96 | 1 835.40 | 2 000.03 | 2 387.23 | 400.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 2 875.00 | 2 375.00 | 1 875.00 | 1 375.00 | 875.00 |
Intangible assets total | 2 875.00 | 2 375.00 | 1 875.00 | 1 375.00 | 875.00 |
Land and waters | 4 804.77 | 4 771.94 | 5 242.25 | 5 180.10 | 5 117.95 |
Machinery and equipment | 1 276.29 | 1 236.76 | 1 569.61 | 834.98 | 1 273.20 |
Tangible assets total | 6 081.07 | 6 008.70 | 6 811.86 | 6 015.08 | 6 391.16 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 3 506.72 | 3 512.40 | 5 575.98 | 5 439.85 | 4 968.70 |
Advance payments | 291.56 | 710.66 | 171.55 | ||
Inventories total | 3 798.28 | 4 223.06 | 5 747.52 | 5 439.85 | 4 968.70 |
Current trade debtors | 4 464.77 | 4 365.81 | 5 580.24 | 4 021.10 | 3 618.14 |
Current amounts owed by group member comp. | 1 793.04 | 3 369.92 | 3 603.20 | 7 232.75 | 8 059.62 |
Prepayments and accrued income | 59.33 | 47.84 | |||
Current other receivables | 2.13 | 27.78 | 196.97 | 115.10 | 16.92 |
Short term receivables total | 6 319.27 | 7 811.35 | 9 380.41 | 11 368.95 | 11 694.67 |
Cash and bank deposits | 19.96 | 21.01 | 175.37 | 63.42 | |
Cash and cash equivalents | 19.96 | 21.01 | 175.37 | 63.42 | |
Balance sheet total (assets) | 19 073.62 | 20 438.07 | 23 835.80 | 24 374.26 | 23 992.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
Shares repurchased | 1 000.00 | ||||
Retained earnings | 4 403.98 | 5 816.94 | 7 652.34 | 8 652.37 | 11 039.60 |
Profit of the financial year | 1 412.96 | 1 835.40 | 2 000.03 | 2 387.23 | 400.53 |
Shareholders equity total | 8 816.94 | 10 652.34 | 12 652.37 | 15 039.61 | 14 440.13 |
Provisions | 419.11 | 454.24 | 682.31 | 729.66 | 632.36 |
Non-current loans from credit institutions | 2 186.42 | 2 715.47 | 2 401.08 | 2 086.49 | 1 771.71 |
Non-current other liabilities | 638.53 | ||||
Non-current liabilities total | 2 824.95 | 2 715.47 | 2 401.08 | 2 086.49 | 1 771.71 |
Current loans from credit institutions | 3 553.17 | 2 038.36 | 4 119.14 | 3 542.69 | 4 264.20 |
Current trade creditors | 234.98 | 339.69 | 756.11 | 297.73 | 809.66 |
Current owed to group member | 442.15 | ||||
Short-term deferred tax liabilities | 341.39 | 509.57 | 564.95 | 639.78 | 246.86 |
Other non-interest bearing current liabilities | 2 440.92 | 3 728.42 | 2 659.84 | 2 038.32 | 1 828.04 |
Current liabilities total | 7 012.61 | 6 616.03 | 8 100.05 | 6 518.51 | 7 148.75 |
Balance sheet total (liabilities) | 19 073.62 | 20 438.07 | 23 835.80 | 24 374.26 | 23 992.95 |
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.