Bjerre Plus A/S — Credit Rating and Financial Key Figures
CVR number: 38890808
Møllevej 2, 6800 Varde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 708.86 | 1 924.33 | 1 838.89 | - 134.87 | 695.75 |
| Employee benefit expenses | - 589.57 | - 695.27 | -1 566.41 | - 743.67 | - 605.30 |
| Total depreciation | -29.35 | -52.59 | -74.01 | -54.01 | -68.16 |
| EBIT | 1 089.94 | 1 176.46 | 198.48 | - 932.54 | 22.29 |
| Other financial income | 18.97 | 20.75 | 0.21 | 2.25 | |
| Other financial expenses | -8.39 | -9.39 | -20.68 | -39.45 | -36.91 |
| Pre-tax profit | 1 081.55 | 1 186.05 | 198.55 | - 971.78 | -12.37 |
| Income taxes | - 242.27 | - 266.55 | -46.96 | 4.80 | 6.84 |
| Net earnings | 839.28 | 919.50 | 151.58 | - 966.98 | -5.53 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 107.17 | 194.08 | 120.08 | 66.07 | 208.95 |
| Tangible assets total | 107.17 | 194.08 | 120.08 | 66.07 | 208.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 200.00 | 200.00 | 200.00 | 275.00 | |
| Finished products/goods | 475.00 | 475.00 | 475.00 | 475.00 | 200.00 |
| Inventories total | 475.00 | 675.00 | 675.00 | 675.00 | 475.00 |
| Current trade debtors | 946.20 | 235.09 | 666.61 | 446.67 | 833.54 |
| Current amounts owed by group member comp. | 337.68 | ||||
| Prepayments and accrued income | 18.86 | 6.17 | 8.21 | 8.52 | 97.78 |
| Current other receivables | 343.97 | 991.90 | 580.97 | 304.14 | 213.97 |
| Current deferred tax assets | 3.52 | 8.32 | 6.84 | ||
| Short term receivables total | 1 646.70 | 1 233.15 | 1 259.32 | 767.64 | 1 152.14 |
| Cash and bank deposits | 1 135.06 | 730.43 | 510.53 | 250.97 | 106.30 |
| Cash and cash equivalents | 1 135.06 | 730.43 | 510.53 | 250.97 | 106.30 |
| Balance sheet total (assets) | 3 363.93 | 2 832.66 | 2 564.93 | 1 759.69 | 1 942.38 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 800.00 | 900.00 | |||
| Retained earnings | - 135.83 | - 196.55 | 722.95 | 874.53 | 1 207.54 |
| Profit of the financial year | 839.28 | 919.50 | 151.58 | - 966.98 | -5.53 |
| Shareholders equity total | 1 903.45 | 2 022.95 | 1 274.53 | 307.54 | 1 602.02 |
| Provisions | 1.00 | 67.57 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.79 | ||||
| Advances received | 470.74 | ||||
| Current trade creditors | 141.13 | 230.51 | 268.32 | 298.24 | 195.09 |
| Current owed to participating | 1.83 | 11.25 | 5.82 | ||
| Current owed to group member | 68.60 | 763.72 | 1 083.86 | 56.74 | |
| Short-term deferred tax liabilities | 241.27 | 199.98 | 118.05 | ||
| Other non-interest bearing current liabilities | 603.72 | 243.06 | 140.30 | 58.79 | 82.71 |
| Current liabilities total | 1 459.48 | 742.15 | 1 290.40 | 1 452.15 | 340.37 |
| Balance sheet total (liabilities) | 3 363.93 | 2 832.66 | 2 564.93 | 1 759.69 | 1 942.38 |
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.