HAARBY BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 37176117
Algade 41, 5683 Haarby
tel: 64731504
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 855.99 | 13 211.81 | 12 454.85 | 11 950.30 | 12 643.31 |
Employee benefit expenses | -7 873.22 | -8 455.58 | -8 586.05 | -11 247.54 | -11 919.48 |
Total depreciation | -2 886.29 | -3 147.77 | -2 553.61 | -1 702.07 | -2 168.69 |
EBIT | 1 096.48 | 1 608.46 | 1 315.19 | - 999.31 | -1 444.87 |
Other financial income | 755.97 | 887.32 | 355.38 | 307.47 | 745.69 |
Other financial expenses | -0.36 | -75.28 | -0.99 | -2.15 | -44.15 |
Reduction non-current investment assets | -4.67 | ||||
Income from other inv. held as non-curr. assets | 685.66 | 874.65 | 821.08 | ||
Net income from associates (fin.) | -3.53 | -3.80 | -32.34 | 154.38 | |
Pre-tax profit | 1 847.42 | 2 416.96 | 2 351.45 | 148.31 | 232.14 |
Income taxes | - 458.71 | - 531.94 | - 441.72 | -3.68 | -36.00 |
Net earnings | 1 388.70 | 1 885.02 | 1 909.73 | 144.63 | 196.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 19 315.99 | 17 136.78 | 15 620.35 | 14 809.00 | 18 835.51 |
Machinery and equipment | 3 833.47 | 2 880.05 | 4 043.37 | 4 840.61 | 5 432.48 |
Advance payments and construction in progress | 10.50 | 3 021.41 | |||
Tangible assets total | 23 149.47 | 20 016.83 | 19 674.22 | 22 671.02 | 24 267.99 |
Participating interests | 313.98 | 321.04 | 828.64 | 808.70 | 984.28 |
Investments total | 313.98 | 321.04 | 828.64 | 808.70 | 984.28 |
Non-curr. owed by particip. interest comp. | 2 200.00 | 5 771.00 | |||
Non-current loans receivable | 2 058.12 | 2 058.12 | 2 058.12 | 2 146.88 | 2 382.85 |
Non-current other receivables | 15 015.00 | 15 015.00 | 20 015.00 | 20 015.00 | 10 015.00 |
Long term receivables total | 17 073.12 | 17 073.12 | 22 073.12 | 24 361.88 | 18 168.85 |
Finished products/goods | 3 585.85 | 3 424.80 | 4 151.41 | 5 620.56 | 5 161.68 |
Inventories total | 3 585.85 | 3 424.80 | 4 151.41 | 5 620.56 | 5 161.68 |
Current trade debtors | 110.21 | 83.22 | 168.44 | 269.82 | 404.03 |
Prepayments and accrued income | 12.06 | 12.76 | 5.68 | ||
Current other receivables | 4 580.70 | 11 818.16 | 7 129.66 | 1 265.89 | 7 641.42 |
Current deferred tax assets | 40.20 | 388.15 | 433.83 | 449.70 | |
Short term receivables total | 4 702.98 | 11 954.35 | 7 691.92 | 1 969.54 | 8 495.16 |
Other current investments | 383.68 | 314.68 | 367.44 | 366.60 | 322.45 |
Cash and bank deposits | 154.00 | 159.92 | 213.19 | 284.13 | 360.33 |
Cash and cash equivalents | 537.68 | 474.60 | 580.63 | 650.73 | 682.78 |
Balance sheet total (assets) | 49 363.07 | 53 264.74 | 54 999.95 | 56 082.42 | 57 760.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 162.06 | 173.89 | 186.76 | 208.41 | 226.78 |
Other reserves | 133.23 | ||||
Retained earnings | 45 124.23 | 46 512.93 | 48 397.95 | 50 307.68 | 50 319.08 |
Profit of the financial year | 1 388.70 | 1 885.02 | 1 909.73 | 144.63 | 196.13 |
Shareholders equity total | 46 675.00 | 48 571.85 | 50 494.44 | 50 660.72 | 50 875.22 |
Provisions | 201.39 | 162.37 | 222.85 | 226.54 | 262.54 |
Non-current other liabilities | 297.54 | 690.20 | |||
Non-current liabilities total | 297.54 | 690.20 | |||
Current trade creditors | 489.19 | 1 106.13 | 3 191.96 | 4 208.28 | 4 920.83 |
Short-term deferred tax liabilities | 18.57 | ||||
Other non-interest bearing current liabilities | 1 681.38 | 2 734.19 | 1 090.69 | 986.88 | 1 702.14 |
Current liabilities total | 2 189.14 | 3 840.33 | 4 282.65 | 5 195.16 | 6 622.97 |
Balance sheet total (liabilities) | 49 363.07 | 53 264.74 | 54 999.95 | 56 082.42 | 57 760.73 |
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.