Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
TØMRERMESTER BJARNE BREINHOLT ApS — Credit Rating and Financial Key Figures
CVR number: 21421685
Industrivej 8, 7760 Hurup Thy
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 413.91 | 4 406.17 | 4 041.07 | 4 557.92 | 5 225.33 |
| Employee benefit expenses | -4 159.33 | -3 711.20 | -3 595.66 | -4 340.05 | -4 741.74 |
| Other operating expenses | -27.24 | ||||
| Total depreciation | - 440.20 | - 278.08 | - 241.07 | - 243.82 | - 235.85 |
| EBIT | 787.13 | 416.89 | 204.34 | -25.95 | 247.74 |
| Other financial income | 9.54 | 2.07 | |||
| Other financial expenses | -48.97 | -33.67 | -69.43 | -82.16 | - 114.40 |
| Pre-tax profit | 747.71 | 385.29 | 134.91 | - 108.11 | 133.35 |
| Income taxes | - 167.65 | -88.59 | -43.96 | -22.38 | -31.87 |
| Net earnings | 580.06 | 296.69 | 90.94 | - 130.49 | 101.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 645.93 | 573.78 | 501.63 | 429.48 | 366.20 |
| Buildings | 231.89 | 194.69 | 120.60 | 168.11 | 112.28 |
| Machinery and equipment | 135.22 | 40.88 | 476.73 | 391.55 | 314.81 |
| Tangible assets total | 1 013.04 | 809.35 | 1 098.96 | 989.15 | 793.30 |
| Investments total | |||||
| Non-current loans receivable | 57.70 | ||||
| Long term receivables total | 57.70 | ||||
| Raw materials and consumables | 185.03 | 128.28 | 135.07 | 130.88 | 133.30 |
| Inventories total | 185.03 | 128.28 | 135.07 | 130.88 | 133.30 |
| Current trade debtors | 1 883.61 | 1 237.00 | 1 379.16 | 92.42 | 2 636.76 |
| Current amounts owed by group member comp. | 152.38 | 872.69 | |||
| Prepayments and accrued income | 169.11 | 174.75 | 214.50 | 192.32 | 202.03 |
| Current other receivables | 885.51 | 658.46 | 783.31 | 1 034.08 | 1 007.13 |
| Current deferred tax assets | 21.41 | ||||
| Short term receivables total | 3 090.61 | 2 091.63 | 2 376.97 | 1 318.82 | 4 718.61 |
| Other current investments | 57.70 | 57.70 | 1 224.57 | 57.70 | |
| Cash and bank deposits | 297.50 | ||||
| Cash and cash equivalents | 57.70 | 57.70 | 1 224.57 | 355.20 | |
| Balance sheet total (assets) | 4 346.37 | 3 086.95 | 3 668.70 | 3 663.41 | 6 000.41 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 7.60 | 7.60 | 7.60 | 7.60 | 7.60 |
| Shares repurchased | 500.00 | 300.00 | |||
| Retained earnings | -45.11 | 234.96 | 531.65 | 622.60 | 492.11 |
| Profit of the financial year | 580.06 | 296.69 | 90.94 | - 130.49 | 101.48 |
| Shareholders equity total | 1 167.56 | 964.25 | 755.20 | 624.71 | 726.19 |
| Provisions | 12.84 | 20.73 | 37.86 | 16.06 | |
| Non-current loans from credit institutions | 292.30 | 303.95 | 251.13 | 234.12 | 215.57 |
| Non-current other liabilities | 48.22 | 48.22 | |||
| Non-current deferred tax liabilities | 203.02 | 54.50 | 56.19 | 58.26 | |
| Non-current liabilities total | 543.54 | 352.17 | 305.63 | 290.30 | 273.84 |
| Current loans from credit institutions | 883.22 | 309.98 | 1 114.48 | 1 326.35 | 21.58 |
| Current trade creditors | 913.25 | 527.27 | 683.08 | 497.09 | 4 255.57 |
| Current owed to participating | 1.10 | ||||
| Current owed to group member | 87.50 | 91.07 | 355.61 | ||
| Short-term deferred tax liabilities | 325.86 | 1.83 | 5.24 | 53.67 | |
| Other non-interest bearing current liabilities | 824.86 | 519.91 | 696.69 | 526.25 | 653.51 |
| Current liabilities total | 2 622.43 | 1 770.52 | 2 587.14 | 2 710.54 | 4 984.32 |
| Balance sheet total (liabilities) | 4 346.37 | 3 086.95 | 3 668.70 | 3 663.41 | 6 000.41 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.