BRØNDERSLEV STÅL A/S
CVR number: 31500656
Virksomhedsvej 1, 9700 Brønderslev
post@brst.dk
tel: 98823092
www.brst.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 557.39 | 5 758.08 | 6 531.10 | 10 376.25 | 11 251.00 |
| Employee benefit expenses | -4 487.61 | -5 157.01 | -5 265.64 | -7 259.01 | -8 445.56 |
| Total depreciation | - 134.87 | - 135.73 | - 152.46 | - 165.20 | - 284.53 |
| EBIT | 934.91 | 465.35 | 1 113.00 | 2 952.04 | 2 520.91 |
| Other financial income | 24.40 | 12.41 | 55.42 | 42.35 | 31.29 |
| Other financial expenses | -30.48 | -57.89 | - 109.53 | - 212.05 | - 146.30 |
| Pre-tax profit | 928.83 | 419.87 | 1 058.89 | 2 782.33 | 2 405.90 |
| Income taxes | - 209.73 | -95.15 | - 235.10 | - 626.80 | - 540.64 |
| Net earnings | 719.11 | 324.71 | 823.79 | 2 155.54 | 1 865.26 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 320.63 | 499.15 | 490.86 | 392.56 | 1 554.36 |
| Tangible assets total | 320.63 | 499.15 | 490.86 | 392.56 | 1 554.36 |
| Investments total | |||||
| Non-current other receivables | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 |
| Long term receivables total | 5.40 | 5.40 | 5.40 | 5.40 | 5.40 |
| Raw materials and consumables | 553.61 | 719.69 | 822.98 | 886.94 | |
| Finished products/goods | 656.29 | ||||
| Inventories total | 656.29 | 553.61 | 719.69 | 822.98 | 886.94 |
| Current trade debtors | 3 895.99 | 5 396.01 | 5 528.22 | 7 289.56 | 7 366.27 |
| Current amounts owed by group member comp. | 628.01 | 865.13 | |||
| Prepayments and accrued income | 123.95 | 77.53 | 131.50 | 121.68 | 187.72 |
| Current other receivables | 1 423.35 | 1 263.67 | 3 767.17 | 2 730.53 | 402.92 |
| Current deferred tax assets | 24.00 | 11.40 | 2.60 | 11.30 | |
| Short term receivables total | 5 467.29 | 6 748.61 | 9 429.49 | 10 781.09 | 8 822.05 |
| Cash and bank deposits | 837.42 | ||||
| Cash and cash equivalents | 837.42 | ||||
| Balance sheet total (assets) | 6 449.62 | 7 806.77 | 10 645.44 | 12 002.03 | 12 106.17 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 250.00 | 300.00 | 375.00 | 900.00 | |
| Retained earnings | 1 009.50 | 1 428.61 | 1 753.33 | 1 399.65 | 2 655.19 |
| Profit of the financial year | 719.11 | 324.71 | 823.79 | 2 155.54 | 1 865.26 |
| Shareholders equity total | 2 478.61 | 2 553.33 | 3 077.12 | 4 430.19 | 5 920.45 |
| Provisions | 20.30 | ||||
| Non-current other liabilities | 122.19 | 82.55 | 198.30 | 596.00 | 501.73 |
| Non-current liabilities total | 122.19 | 82.55 | 198.30 | 596.00 | 501.73 |
| Current loans from credit institutions | 938.22 | 1 706.11 | 2 957.92 | 2 994.31 | 696.24 |
| Current trade creditors | 1 366.67 | 1 143.10 | 1 443.93 | 1 276.41 | 1 981.07 |
| Other non-interest bearing current liabilities | 1 543.93 | 2 321.68 | 2 968.17 | 2 705.13 | 2 986.38 |
| Current liabilities total | 3 848.82 | 5 170.89 | 7 370.02 | 6 975.84 | 5 663.69 |
| Balance sheet total (liabilities) | 6 449.62 | 7 806.77 | 10 645.44 | 12 002.03 | 12 106.17 |
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.