Advokatanpartsselskabet Brix & Burm. — Credit Rating and Financial Key Figures
CVR number: 37752703
Bregnerødvej 130, 3460 Birkerød
www.brix-burm.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 047.16 | 1 448.87 | 1 486.70 | 2 400.72 | 1 804.74 |
| Employee benefit expenses | - 873.09 | -1 064.25 | -1 274.59 | -1 308.68 | -1 359.93 |
| Other operating expenses | - 159.90 | ||||
| Total depreciation | -26.65 | -60.48 | -66.11 | -91.47 | -72.56 |
| EBIT | 147.42 | 324.13 | 145.99 | 1 000.57 | 212.35 |
| Other financial expenses | -8.17 | -8.91 | -13.76 | -9.18 | -21.56 |
| Pre-tax profit | 139.25 | 315.22 | 132.23 | 991.39 | 190.79 |
| Income taxes | -44.90 | -74.94 | -34.58 | - 226.86 | -57.96 |
| Net earnings | 94.35 | 240.28 | 97.66 | 764.53 | 132.83 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 53.07 | 78.83 | 252.43 | 200.67 | |
| Machinery and equipment | 289.85 | 296.64 | 249.19 | 201.73 | 21.04 |
| Tangible assets total | 289.85 | 349.70 | 328.01 | 454.16 | 221.71 |
| Other receivables | 72.00 | 72.00 | 72.00 | ||
| Investments total | 72.00 | 72.00 | 72.00 | ||
| Non-current other receivables | 72.00 | 72.00 | |||
| Long term receivables total | 72.00 | 72.00 | |||
| Inventories total | |||||
| Current trade debtors | 380.00 | 337.41 | 404.76 | 1 483.53 | 1 285.83 |
| Current other receivables | 6.99 | 7.72 | |||
| Current deferred tax assets | 7.06 | ||||
| Short term receivables total | 380.00 | 337.41 | 404.76 | 1 490.52 | 1 300.61 |
| Cash and bank deposits | 404.76 | 3 330.46 | 641.42 | 824.87 | 5 897.49 |
| Cash and cash equivalents | 404.76 | 3 330.46 | 641.42 | 824.87 | 5 897.49 |
| Balance sheet total (assets) | 1 146.62 | 4 089.57 | 1 446.19 | 2 841.56 | 7 491.82 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 41.47 | 135.82 | 376.10 | 473.76 | 1 238.29 |
| Profit of the financial year | 94.35 | 240.28 | 97.66 | 764.53 | 132.83 |
| Shareholders equity total | 185.82 | 426.10 | 523.76 | 1 288.29 | 1 421.13 |
| Provisions | 11.54 | 17.18 | 19.53 | 22.87 | |
| Non-current loans from credit institutions | 62.13 | 62.13 | 62.13 | ||
| Non-current deferred tax liabilities | 69.30 | 32.23 | 223.52 | 76.89 | |
| Non-current liabilities total | 69.30 | 94.35 | 285.64 | 139.01 | |
| Current loans from credit institutions | 195.76 | ||||
| Advances received | 172.35 | 2 903.13 | 102.05 | 725.54 | 5 327.87 |
| Current owed to participating | 15.88 | ||||
| Short-term deferred tax liabilities | 46.55 | 46.55 | 126.05 | 24.62 | 216.16 |
| Other non-interest bearing current liabilities | 518.71 | 627.30 | 580.45 | 494.59 | 387.64 |
| Current liabilities total | 949.25 | 3 576.98 | 808.55 | 1 244.75 | 5 931.68 |
| Balance sheet total (liabilities) | 1 146.62 | 4 089.57 | 1 446.19 | 2 841.56 | 7 491.82 |
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.