HELGE BRUHN A/S — Credit Rating and Financial Key Figures
CVR number: 33754612
Ellegårdvej 13, 6400 Sønderborg
khr@ck-mt.dk
tel: 74433420
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 776.00 | 12 201.00 | 17 800.00 | 18 794.00 | 16 312.83 |
| Employee benefit expenses | -11 108.00 | -9 647.00 | -12 753.00 | -13 849.00 | -13 363.72 |
| Other operating expenses | -3.00 | - 267.00 | |||
| Total depreciation | -1 383.00 | -1 372.00 | -1 397.00 | -1 405.00 | -1 034.24 |
| EBIT | 3 282.00 | 1 182.00 | 3 650.00 | 3 273.00 | 1 914.88 |
| Other financial income | 13.00 | 1.00 | 1.00 | 14.50 | |
| Other financial expenses | - 121.00 | - 120.00 | - 111.00 | -80.00 | -24.81 |
| Pre-tax profit | 3 174.00 | 1 063.00 | 3 539.00 | 3 194.00 | 1 904.57 |
| Income taxes | - 702.00 | - 236.00 | - 780.00 | - 637.00 | - 422.72 |
| Net earnings | 2 472.00 | 827.00 | 2 759.00 | 2 557.00 | 1 481.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 040.00 | 5 095.00 | 3 863.00 | 4 340.00 | 3 434.26 |
| Machinery and equipment | 695.00 | 607.00 | 443.00 | 310.00 | 261.25 |
| Tangible assets total | 6 735.00 | 5 702.00 | 4 306.00 | 4 650.00 | 3 695.51 |
| Investments total | |||||
| Non-current loans receivable | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Non-current other receivables | 300.00 | 300.00 | 80.00 | ||
| Long term receivables total | 320.00 | 320.00 | 20.00 | 20.00 | 100.00 |
| Semifinished products | 50.00 | 23.00 | |||
| Raw materials and consumables | 1 519.00 | 1 599.00 | 3 140.00 | 2 518.00 | 2 157.76 |
| Finished products/goods | 116.00 | 110.00 | 144.00 | 130.00 | 141.38 |
| Inventories total | 1 685.00 | 1 732.00 | 3 284.00 | 2 648.00 | 2 299.14 |
| Current trade debtors | 3 171.00 | 2 798.00 | 4 184.00 | 4 763.00 | 2 711.46 |
| Current amounts owed by group member comp. | 352.25 | ||||
| Prepayments and accrued income | 95.00 | 148.00 | 123.00 | 146.00 | 349.20 |
| Current other receivables | 362.00 | 1 524.00 | 963.00 | 1 012.00 | 864.54 |
| Short term receivables total | 3 628.00 | 4 470.00 | 5 270.00 | 5 921.00 | 4 277.45 |
| Cash and bank deposits | 2 397.00 | 2 619.00 | 1 866.00 | 700.00 | 4 320.37 |
| Cash and cash equivalents | 2 397.00 | 2 619.00 | 1 866.00 | 700.00 | 4 320.37 |
| Balance sheet total (assets) | 14 765.00 | 14 843.00 | 14 746.00 | 13 939.00 | 14 692.47 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 472.00 | 1 000.00 | 1 000.00 | 1 000.00 | 4 000.00 |
| Retained earnings | 3 530.00 | 5 002.00 | 4 829.00 | 6 588.00 | 5 144.51 |
| Profit of the financial year | 2 472.00 | 827.00 | 2 759.00 | 2 557.00 | 1 481.85 |
| Shareholders equity total | 6 974.00 | 7 329.00 | 9 088.00 | 10 645.00 | 11 126.35 |
| Provisions | 217.00 | 224.00 | 176.00 | 164.00 | 170.00 |
| Non-current loans from credit institutions | 161.00 | 41.00 | |||
| Non-current leasing loans | 2 997.00 | 2 183.00 | 934.00 | 653.00 | 66.36 |
| Non-current other liabilities | 353.00 | ||||
| Non-current liabilities total | 3 511.00 | 2 224.00 | 934.00 | 653.00 | 66.36 |
| Current loans from credit institutions | 865.00 | 933.00 | 1 291.00 | 281.00 | 586.29 |
| Advances received | 60.00 | ||||
| Current trade creditors | 844.00 | 822.00 | 1 505.00 | 768.00 | 627.04 |
| Current owed to group member | 44.00 | ||||
| Short-term deferred tax liabilities | 227.00 | 129.00 | 40.00 | 416.72 | |
| Other non-interest bearing current liabilities | 2 127.00 | 3 182.00 | 1 712.00 | 1 384.00 | 1 639.71 |
| Current liabilities total | 4 063.00 | 5 066.00 | 4 548.00 | 2 477.00 | 3 329.76 |
| Balance sheet total (liabilities) | 14 765.00 | 14 843.00 | 14 746.00 | 13 939.00 | 14 692.47 |
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.