BERNSTORFF SLOT ApS — Credit Rating and Financial Key Figures
CVR number: 31881056
Jægersborg Alle 93, 2820 Gentofte
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 15 813.35 | 11 077.18 | 16 847.95 | 22 904.76 | 20 731.40 |
| Gross profit | 4 995.57 | 3 430.75 | 6 093.37 | 8 174.42 | 7 567.66 |
| Employee benefit expenses | -9 756.61 | -9 011.88 | -9 287.05 | -11 170.99 | -9 479.89 |
| Total depreciation | - 264.63 | - 416.58 | - 132.41 | - 145.56 | -57.35 |
| EBIT | -5 025.66 | -5 997.70 | -3 326.09 | -3 142.14 | -1 969.58 |
| Other financial income | 0.00 | ||||
| Other financial expenses | - 414.21 | -24.95 | -49.65 | -81.95 | - 361.31 |
| Pre-tax profit | -5 439.88 | -6 022.65 | -3 375.75 | -3 224.08 | -2 330.88 |
| Income taxes | 1 197.75 | 1 325.89 | 744.06 | 710.53 | 515.63 |
| Net earnings | -4 242.12 | -4 696.76 | -2 631.69 | -2 513.55 | -1 815.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 155.47 | 13.19 | |||
| Machinery and equipment | 176.43 | 177.75 | 140.39 | 97.31 | 73.45 |
| Tangible assets total | 331.90 | 190.94 | 140.39 | 97.31 | 73.45 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 251.41 | 254.16 | 320.22 | 243.46 | 318.72 |
| Inventories total | 251.41 | 254.16 | 320.22 | 243.46 | 318.72 |
| Current trade debtors | 652.61 | 1 339.71 | 559.40 | 1 211.31 | 1 366.71 |
| Current amounts owed by group member comp. | 1 276.58 | 1 538.56 | |||
| Prepayments and accrued income | 255.97 | 291.46 | |||
| Current other receivables | 25.18 | 585.06 | 38.28 | 415.54 | 381.97 |
| Current deferred tax assets | 67.11 | 83.72 | 77.26 | 57.01 | |
| Short term receivables total | 2 021.48 | 3 463.34 | 681.40 | 1 960.08 | 2 097.15 |
| Cash and bank deposits | 5 015.53 | 1 876.02 | 2 561.19 | 2 257.17 | 2 875.37 |
| Cash and cash equivalents | 5 015.53 | 1 876.02 | 2 561.19 | 2 257.17 | 2 875.37 |
| Balance sheet total (assets) | 7 620.32 | 5 784.45 | 3 703.22 | 4 558.02 | 5 364.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 8 919.52 | 4 677.40 | -19.37 | -2 651.05 | -5 164.60 |
| Profit of the financial year | -4 242.12 | -4 696.76 | -2 631.69 | -2 513.55 | -1 815.25 |
| Shareholders equity total | 4 877.40 | 180.63 | -2 451.05 | -4 964.60 | -6 779.86 |
| Provisions | 15.60 | ||||
| Non-current other liabilities | 435.79 | ||||
| Non-current deferred tax liabilities | 86.70 | 37.90 | |||
| Non-current liabilities total | 435.79 | 86.70 | 37.90 | ||
| Current loans from credit institutions | 1.69 | 2.79 | 4.03 | ||
| Current trade creditors | 629.71 | 485.06 | 850.94 | 700.16 | 1 250.53 |
| Current owed to group member | 2 506.25 | 2 488.76 | 5 907.15 | 8 425.94 | |
| Other non-interest bearing current liabilities | 2 111.52 | 2 161.12 | 2 725.08 | 2 877.41 | 2 464.05 |
| Current liabilities total | 2 742.93 | 5 152.43 | 6 067.57 | 9 484.72 | 12 144.55 |
| Balance sheet total (liabilities) | 7 620.32 | 5 784.45 | 3 703.22 | 4 558.02 | 5 364.69 |
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.