Brobyværk Kro A/S — Credit Rating and Financial Key Figures
CVR number: 41083530
Marsk Billesvej 15, Brobyværk 5672 Broby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 966.09 | 3 957.34 | 5 601.21 | 6 124.66 |
| Employee benefit expenses | -3 434.34 | -4 227.52 | -5 828.63 | -5 887.30 |
| Total depreciation | -68.04 | - 102.38 | - 103.85 | - 108.06 |
| EBIT | -1 536.29 | - 372.56 | - 331.27 | 129.31 |
| Other financial income | 0.79 | 0.06 | ||
| Other financial expenses | -33.61 | -45.72 | -33.23 | -25.09 |
| Pre-tax profit | -1 569.90 | - 417.50 | - 364.50 | 104.29 |
| Income taxes | 344.27 | 91.85 | 80.19 | -22.93 |
| Net earnings | -1 225.63 | - 325.65 | - 284.31 | 81.36 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 407.55 | 310.00 | 226.15 | 120.49 |
| Tangible assets total | 407.55 | 310.00 | 226.15 | 120.49 |
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 257.00 | 168.80 | 232.80 | 206.37 |
| Inventories total | 257.00 | 168.80 | 232.80 | 206.37 |
| Current trade debtors | 19.57 | 107.37 | 165.92 | 489.61 |
| Current amounts owed by group member comp. | 80.00 | 2 491.01 | 1 739.58 | 1 372.81 |
| Prepayments and accrued income | 40.15 | 45.97 | 57.58 | 6.26 |
| Current other receivables | 200.58 | 190.18 | 37.29 | 178.46 |
| Current deferred tax assets | 411.01 | 75.32 | 62.94 | |
| Short term receivables total | 751.31 | 2 909.86 | 2 063.31 | 2 047.14 |
| Cash and bank deposits | 695.98 | 352.34 | 152.86 | 242.85 |
| Cash and cash equivalents | 695.98 | 352.34 | 152.86 | 242.85 |
| Balance sheet total (assets) | 2 111.83 | 3 741.00 | 2 675.12 | 2 616.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | 774.37 | 448.73 | 164.41 | |
| Profit of the financial year | -1 225.63 | - 325.65 | - 284.31 | 81.36 |
| Shareholders equity total | - 825.63 | 848.73 | 564.41 | 645.77 |
| Provisions | 66.74 | 50.21 | 32.96 | 13.52 |
| Non-current other liabilities | 853.22 | 653.12 | 567.12 | 253.12 |
| Non-current liabilities total | 853.22 | 653.12 | 567.12 | 253.12 |
| Current trade creditors | 364.34 | 420.22 | 193.37 | 267.76 |
| Current owed to participating | 500.00 | 400.00 | 400.00 | |
| Short-term deferred tax liabilities | 42.37 | |||
| Other non-interest bearing current liabilities | 1 131.13 | 1 745.01 | 123.88 | 84.18 |
| Accruals and deferred income | 22.04 | 23.71 | ||
| Current liabilities total | 2 017.50 | 2 188.94 | 717.25 | 794.31 |
| Balance sheet total (liabilities) | 2 111.83 | 3 741.00 | 1 881.75 | 1 706.72 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.