BRANACH EUROPE A/S — Credit Rating and Financial Key Figures
CVR number: 39174847
Havneholmen 29, 1561 København V
mikewalsh@branach.com.au
tel: 70707897
www.branacheurope.com
Income statement (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -1 285.32 | 201.99 | 1 033.05 |
Employee benefit expenses | - 626.85 | ||
Other operating expenses | -4.50 | ||
Total depreciation | -0.60 | -1.20 | |
EBIT | -1 912.77 | 196.29 | 1 033.05 |
Other financial expenses | -13.79 | - 144.77 | - 338.31 |
Pre-tax profit | -1 926.57 | 51.52 | 694.73 |
Income taxes | 754.17 | ||
Net earnings | -1 926.57 | 51.52 | 1 448.90 |
Assets (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 4.80 | 4.50 | |
Tangible assets total | 4.80 | 4.50 | |
Other receivables | -4.50 | ||
Investments total | -4.50 | ||
Non-current other receivables | 42.00 | ||
Long term receivables total | 42.00 | ||
Semifinished products | 500.97 | ||
Finished products/goods | 1 302.25 | 2 349.19 | 3 041.99 |
Inventories total | 1 302.25 | 2 850.16 | 3 041.99 |
Current trade debtors | 261.15 | 1 276.88 | 2 362.04 |
Current other receivables | 99.25 | 392.27 | 448.49 |
Current deferred tax assets | 754.17 | ||
Short term receivables total | 360.40 | 1 669.15 | 3 564.70 |
Cash and bank deposits | 22.78 | 593.95 | 1 165.55 |
Cash and cash equivalents | 22.78 | 593.95 | 1 165.55 |
Balance sheet total (assets) | 1 732.23 | 5 113.26 | 7 772.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 |
Retained earnings | -2 074.95 | -4 197.38 | -4 145.86 |
Profit of the financial year | -1 926.57 | 51.52 | 1 448.90 |
Shareholders equity total | -3 501.51 | -3 645.86 | -2 196.96 |
Non-current owed to group member | 8 235.11 | 8 901.96 | |
Non-current liabilities total | 8 235.11 | 8 901.96 | |
Current trade creditors | 40.80 | 23.04 | 67.23 |
Current owed to group member | 5 192.94 | 1 000.00 | |
Accruals and deferred income | 500.97 | ||
Current liabilities total | 5 233.74 | 524.02 | 1 067.23 |
Balance sheet total (liabilities) | 1 732.23 | 5 113.26 | 7 772.24 |
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.