NÆSBJERG BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 37988413
Hovedgaden 13, Næsbjerg 6800 Varde
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 14 614.00 | 14 807.00 | 15 895.00 | 17 580.44 | 16 943.29 |
| Other operating income | 64.01 | 88.97 | |||
| Costs of manufacturing | -15 046.73 | -14 152.63 | |||
| External services | -1 358.04 | -1 331.86 | |||
| Gross profit | 14 614.00 | 14 807.00 | 15 895.00 | 1 239.68 | 1 547.78 |
| Employee benefit expenses | -1 547.30 | -1 598.00 | |||
| Total depreciation | - 117.28 | - 117.19 | |||
| EBIT | -8.00 | 13.00 | 54.00 | - 424.90 | - 167.41 |
| Other financial income | 9.72 | 78.14 | |||
| Other financial expenses | -5.83 | -6.70 | |||
| Income from other inv. held as non-curr. assets | 151.37 | 140.57 | |||
| Net income from associates (fin.) | -0.47 | -1.60 | |||
| Pre-tax profit | 35.00 | 103.00 | 135.00 | - 270.11 | 43.00 |
| Income taxes | 62.31 | -9.92 | |||
| Net earnings | 35.00 | 103.00 | 135.00 | - 207.80 | 33.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 137.21 | 1 094.55 | |||
| Machinery and equipment | 257.66 | 236.91 | |||
| Tangible assets total | 1 394.87 | 1 331.46 | |||
| Participating interests | 59.25 | 62.45 | |||
| Other receivables | 4 516.00 | 4 781.00 | 4 809.00 | ||
| Investments total | 4 516.00 | 4 781.00 | 4 809.00 | 59.25 | 62.45 |
| Non-current loans receivable | 417.69 | 445.74 | |||
| Long term receivables total | 417.69 | 445.74 | |||
| Finished products/goods | 860.16 | 915.46 | |||
| Inventories total | 860.16 | 915.46 | |||
| Current trade debtors | 179.60 | 81.38 | |||
| Prepayments and accrued income | 3.56 | ||||
| Current other receivables | 1 372.59 | 1 891.96 | |||
| Current deferred tax assets | 35.87 | 38.38 | |||
| Short term receivables total | 1 588.07 | 2 015.29 | |||
| Cash and bank deposits | 356.26 | 80.60 | |||
| Cash and cash equivalents | 356.26 | 80.60 | |||
| Balance sheet total (assets) | 4 516.00 | 4 781.00 | 4 809.00 | 4 676.30 | 4 850.99 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 870.00 | 3 975.00 | 4 110.00 | 29.60 | 31.20 |
| Retained earnings | -35.00 | - 103.00 | - 135.00 | 4 086.23 | 3 878.44 |
| Profit of the financial year | 35.00 | 103.00 | 135.00 | - 207.80 | 33.08 |
| Shareholders equity total | 3 870.00 | 3 975.00 | 4 110.00 | 3 908.03 | 3 942.71 |
| Provisions | 155.30 | 165.22 | |||
| Non-current deferred tax liabilities | 84.66 | 90.47 | |||
| Non-current liabilities total | 84.66 | 90.47 | |||
| Current trade creditors | 320.63 | 459.34 | |||
| Other non-interest bearing current liabilities | 207.67 | 193.25 | |||
| Current liabilities total | 528.30 | 652.59 | |||
| Balance sheet total (liabilities) | 3 870.00 | 3 975.00 | 4 110.00 | 4 676.30 | 4 850.99 |
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.