BISGAARD BAGERI HILLERØD ApS — Credit Rating and Financial Key Figures
CVR number: 35821368
Rødegårdsvej 8, Øerne 3000 Helsingør
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 482.00 | 3 557.00 | 3 940.00 | 4 240.00 | 4 718.52 |
| Employee benefit expenses | -3 340.00 | -3 548.00 | -3 760.00 | -4 036.00 | -4 327.28 |
| Total depreciation | -65.00 | -54.00 | -58.00 | -22.00 | -4.00 |
| EBIT | 77.00 | -45.00 | 122.00 | 182.00 | 387.24 |
| Other financial income | 125.00 | 205.00 | 116.00 | 147.77 | |
| Other financial expenses | -36.00 | -46.00 | - 102.00 | - 207.00 | -64.11 |
| Pre-tax profit | 41.00 | 34.00 | 225.00 | 91.00 | 470.91 |
| Income taxes | 7.00 | -2.00 | -38.00 | - 120.40 | |
| Net earnings | 48.00 | 34.00 | 223.00 | 53.00 | 350.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 106.00 | 52.00 | 144.00 | 19.00 | 15.67 |
| Tangible assets total | 106.00 | 52.00 | 144.00 | 19.00 | 15.67 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 133.00 | 120.00 | 84.00 | 54.00 | 56.91 |
| Inventories total | 133.00 | 120.00 | 84.00 | 54.00 | 56.91 |
| Current trade debtors | 207.00 | 222.00 | 270.00 | 165.00 | 310.87 |
| Prepayments and accrued income | 24.00 | ||||
| Current other receivables | 86.00 | 144.00 | 234.00 | 328.00 | 522.55 |
| Current deferred tax assets | 2.00 | 2.00 | 8.00 | 2.00 | 1.36 |
| Short term receivables total | 319.00 | 368.00 | 512.00 | 495.00 | 834.79 |
| Other current investments | 482.00 | 481.00 | 235.00 | 342.32 | |
| Cash and bank deposits | 49.00 | 145.00 | 18.00 | 429.00 | 280.68 |
| Cash and cash equivalents | 49.00 | 627.00 | 499.00 | 664.00 | 623.00 |
| Balance sheet total (assets) | 607.00 | 1 167.00 | 1 239.00 | 1 232.00 | 1 530.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 256.00 | - 208.00 | - 175.00 | 48.00 | 101.61 |
| Profit of the financial year | 48.00 | 34.00 | 223.00 | 53.00 | 350.51 |
| Shareholders equity total | - 158.00 | - 124.00 | 98.00 | 151.00 | 502.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 123.00 | 74.00 | 95.00 | 335.00 | 278.83 |
| Current owed to group member | 40.00 | 89.00 | 48.00 | ||
| Short-term deferred tax liabilities | 10.00 | 32.00 | 119.68 | ||
| Other non-interest bearing current liabilities | 602.00 | 1 128.00 | 988.00 | 714.00 | 629.74 |
| Current liabilities total | 765.00 | 1 291.00 | 1 141.00 | 1 081.00 | 1 028.25 |
| Balance sheet total (liabilities) | 607.00 | 1 167.00 | 1 239.00 | 1 232.00 | 1 530.37 |
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.