BROHOLM SLOT ApS — Credit Rating and Financial Key Figures
CVR number: 34090904
Broholmsvej 32, 5884 Gudme
bro@broholmslot.dk
tel: 62251055
www.broholmslot.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 841.21 | 3 895.83 | 5 092.11 | 5 203.11 | 3 677.43 |
| Employee benefit expenses | -2 880.86 | -2 505.83 | -3 819.59 | -4 377.26 | -3 159.70 |
| Total depreciation | -0.48 | -3.37 | -16.16 | -20.12 | -20.12 |
| EBIT | -40.13 | 1 386.63 | 1 256.36 | 805.73 | 497.61 |
| Other financial expenses | -8.57 | -15.36 | -29.00 | -32.29 | -8.92 |
| Pre-tax profit | -48.70 | 1 371.27 | 1 227.36 | 773.44 | 488.70 |
| Income taxes | 0.02 | - 260.93 | - 279.23 | - 170.49 | - 107.63 |
| Net earnings | -48.68 | 1 110.34 | 948.13 | 602.95 | 381.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 9.20 | 76.08 | 80.59 | 60.47 | 40.35 |
| Tangible assets total | 9.20 | 76.08 | 80.59 | 60.47 | 40.35 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 170.90 | 114.28 | 113.47 | 106.94 | 97.10 |
| Inventories total | 170.90 | 114.28 | 113.47 | 106.94 | 97.10 |
| Current trade debtors | 18.90 | 78.02 | 221.73 | 206.21 | 18.10 |
| Prepayments and accrued income | 21.26 | 0.82 | |||
| Current other receivables | 76.81 | 143.92 | 83.09 | 94.64 | |
| Current deferred tax assets | 18.00 | 37.78 | |||
| Short term receivables total | 134.97 | 78.02 | 365.66 | 290.13 | 150.52 |
| Cash and bank deposits | 576.77 | 2 561.91 | 3 394.03 | 3 242.86 | 2 330.19 |
| Cash and cash equivalents | 576.77 | 2 561.91 | 3 394.03 | 3 242.86 | 2 330.19 |
| Balance sheet total (assets) | 891.83 | 2 830.28 | 3 953.76 | 3 700.39 | 2 618.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | 600.00 | 600.00 | 300.00 | |
| Retained earnings | 38.79 | - 509.89 | 0.45 | 348.58 | 651.53 |
| Profit of the financial year | -48.68 | 1 110.34 | 948.13 | 602.95 | 381.07 |
| Shareholders equity total | 70.11 | 1 180.45 | 1 628.58 | 1 631.53 | 1 412.60 |
| Provisions | 7.71 | 10.96 | 8.22 | 5.07 | |
| Non-current liabilities total | |||||
| Advances received | 470.40 | 630.98 | 801.96 | 688.36 | 608.14 |
| Current trade creditors | 200.72 | 208.06 | 298.28 | 349.91 | 192.81 |
| Current owed to group member | 16.77 | 37.24 | |||
| Short-term deferred tax liabilities | 245.24 | 16.77 | 53.23 | 6.56 | |
| Other non-interest bearing current liabilities | 150.60 | 557.84 | 1 197.21 | 952.37 | 355.74 |
| Current liabilities total | 821.72 | 1 642.13 | 2 314.21 | 2 060.64 | 1 200.50 |
| Balance sheet total (liabilities) | 891.83 | 2 830.28 | 3 953.76 | 3 700.39 | 2 618.17 |
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.