BRUGSFORENINGEN FOR MIDDELFART OG OMEGN — Credit Rating and Financial Key Figures
CVR number: 38425919
Østergade 18, 5500 Middelfart
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 345 221.20 | 315 234.11 |
Other operating income | 7 026.41 | 9 736.05 |
Costs of manufacturing | - 272 993.20 | - 244 538.68 |
External services | -36 610.31 | -31 803.93 |
Gross profit | 42 644.10 | 48 627.55 |
Employee benefit expenses | -47 368.47 | -45 048.62 |
Total depreciation | -8 514.71 | -8 377.32 |
EBIT | -13 239.09 | -4 798.39 |
Other financial income | 11.16 | 186.21 |
Other financial expenses | - 738.32 | -1 861.33 |
Income from other inv. held as non-curr. assets | 1 150.47 | 1 096.33 |
Net income from associates (fin.) | 1 771.86 | 644.79 |
Pre-tax profit | -11 043.91 | -4 732.40 |
Income taxes | 2 854.04 | 66.45 |
Net earnings | -8 189.88 | -4 665.95 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Land and waters | 61 598.11 | 59 261.85 |
Buildings | 250.84 | 259.44 |
Machinery and equipment | 17 585.86 | 14 291.00 |
Tangible assets total | 79 434.81 | 73 812.28 |
Holdings in group member companies | 1 018.10 | 1 029.74 |
Participating interests | 32 748.21 | 32 146.98 |
Investments total | 33 766.31 | 33 176.71 |
Non-curr. owed by group member comp. | 8 231.50 | 8 754.03 |
Non-curr. owed by particip. interest comp. | 2 200.00 | 5 771.00 |
Non-current loans receivable | 7 110.45 | 7 078.73 |
Non-current other receivables | 410.69 | |
Long term receivables total | 17 952.64 | 21 603.76 |
Finished products/goods | 20 286.86 | 19 186.60 |
Inventories total | 20 286.86 | 19 186.60 |
Current trade debtors | 1 480.26 | 1 689.54 |
Prepayments and accrued income | 92.34 | 38.46 |
Current other receivables | 3 407.35 | 2 944.33 |
Current deferred tax assets | 657.90 | 696.63 |
Short term receivables total | 5 637.86 | 5 368.95 |
Cash and bank deposits | 1 758.93 | 1 529.43 |
Cash and cash equivalents | 1 758.93 | 1 529.43 |
Balance sheet total (assets) | 158 837.40 | 154 677.75 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 1 318.56 | 1 346.81 |
Retained earnings | 94 160.06 | 85 970.18 |
Profit of the financial year | -8 189.88 | -4 665.95 |
Shareholders equity total | 87 288.74 | 82 651.05 |
Provisions | 260.27 | 260.27 |
Non-current loans from credit institutions | 29 937.84 | 28 558.45 |
Non-current leasing loans | 25.50 | 688.65 |
Non-current deferred tax liabilities | 3 861.24 | 3 940.85 |
Non-current liabilities total | 33 824.58 | 33 187.95 |
Current loans from credit institutions | 1 705.97 | 1 894.53 |
Current trade creditors | 31 163.23 | 30 204.17 |
Other non-interest bearing current liabilities | 4 854.88 | 6 740.05 |
Current liabilities total | 37 724.08 | 38 838.75 |
Balance sheet total (liabilities) | 159 097.68 | 154 938.02 |
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.