BRADER CONSULTANT ApS
CVR number: 19934845
Rolighedsvej 26, Flauenskjold 9330 Dronninglund
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 7.08 | |||
| External services | -18.30 | |||
| Gross profit | 57.11 | -18.30 | 175.98 | - 152.25 |
| EBIT | 57.11 | -18.30 | 175.98 | - 152.25 |
| Other financial income | 37.64 | |||
| Other financial expenses | -10.83 | |||
| Pre-tax profit | 83.93 | -11.22 | 175.98 | - 152.25 |
| Income taxes | -13.68 | |||
| Net earnings | 70.25 | -11.22 | 175.98 | - 152.25 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 950.77 | |||
| Long term receivables total | 950.77 | |||
| Inventories total | ||||
| Prepayments and accrued income | 1.57 | |||
| Current other receivables | 12.90 | |||
| Current deferred tax assets | 14.69 | 7.83 | 7.80 | |
| Short term receivables total | 14.47 | 14.69 | 7.83 | 7.80 |
| Other current investments | 966.18 | 1 149.23 | 932.35 | |
| Cash and bank deposits | 208.56 | 88.58 | 30.57 | 38.73 |
| Cash and cash equivalents | 208.56 | 1 054.76 | 1 179.80 | 971.08 |
| Balance sheet total (assets) | 1 173.80 | 1 069.45 | 1 187.63 | 978.88 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 57.20 |
| Retained earnings | 872.92 | 887.87 | 820.15 | 938.93 |
| Profit of the financial year | 70.25 | -11.22 | 175.98 | - 152.25 |
| Shareholders equity total | 1 122.17 | 1 056.95 | 1 177.63 | 968.88 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | 12.50 | 10.00 | 10.00 |
| Current owed to participating | 38.59 | |||
| Other non-interest bearing current liabilities | 0.81 | |||
| Accruals and deferred income | 2.23 | |||
| Current liabilities total | 51.63 | 12.50 | 10.00 | 10.00 |
| Balance sheet total (liabilities) | 1 173.80 | 1 069.45 | 1 187.63 | 978.88 |
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.