Better Energy Holding A/S
CVR number: 31865883
Gammel Kongevej 60, 1850 Frederiksberg C
Income statement (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 424.42 | 527.54 | 1 066.05 | 1 550.54 | 2 864.17 |
External services | -1 338.48 | -2 350.50 | |||
Gross profit | 118.28 | 36.73 | 192.22 | 212.06 | 513.67 |
Employee benefit expenses | -45.54 | -98.25 | |||
Total depreciation | -9.07 | -9.34 | |||
EBIT | 101.44 | 15.76 | 149.23 | 157.45 | 406.09 |
Other financial income | 7.01 | 17.29 | |||
Other financial expenses | -15.13 | -44.61 | |||
Net income from associates (fin.) | - 109.25 | - 222.47 | |||
Pre-tax profit | 64.97 | 20.70 | 19.69 | 40.07 | 156.30 |
Income taxes | -7.58 | -32.82 | |||
Net earnings | 64.97 | 20.70 | 19.69 | 32.49 | 123.48 |
Assets (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Development expenditure | 9.26 | 30.98 | |||
Goodwill | 2.72 | 0.63 | |||
Intangible assets total | 11.98 | 31.61 | |||
Land and waters | 33.13 | 42.14 | |||
Buildings | 0.10 | 0.58 | |||
Machinery and equipment | 3.87 | 8.74 | |||
Tangible assets total | 37.10 | 51.47 | |||
Participating interests | 43.42 | 22.85 | |||
Other receivables | 365.52 | 884.85 | 884.06 | 0.92 | 3.89 |
Investments total | 365.52 | 884.85 | 884.06 | 44.34 | 26.74 |
Non-curr. owed by group member comp. | 426.15 | ||||
Non-current loans receivable | 14.07 | 13.91 | |||
Long term receivables total | 14.07 | 440.06 | |||
Finished products/goods | 281.63 | 276.11 | |||
Inventories total | 281.63 | 276.11 | |||
Current trade debtors | 26.71 | 24.53 | |||
Current owed by particip. interest comp. | 780.30 | 657.74 | |||
Prepayments and accrued income | 19.93 | 17.86 | |||
Current other receivables | 39.99 | 310.67 | |||
Current deferred tax assets | 30.18 | 25.43 | |||
Short term receivables total | 897.11 | 1 036.23 | |||
Cash and bank deposits | 612.24 | 1 081.33 | |||
Cash and cash equivalents | 612.24 | 1 081.33 | |||
Balance sheet total (assets) | 365.52 | 884.85 | 884.06 | 1 898.47 | 2 943.53 |
Equity and liabilities (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 128.13 | 370.49 | 381.87 | 0.61 | 0.71 |
Retained earnings | -64.97 | -20.70 | -19.69 | 340.59 | 919.16 |
Profit of the financial year | 64.97 | 20.70 | 19.69 | 32.49 | 123.48 |
Minority interest (BS) | 4.84 | 3.70 | |||
Shareholders equity total | 128.13 | 370.49 | 381.87 | 378.53 | 1 047.04 |
Provisions | 3.08 | 3.10 | |||
Non-current bonds | 6.35 | ||||
Non-current loans from credit institutions | 1 009.35 | 1 460.06 | |||
Non-current other liabilities | 5.17 | 5.23 | |||
Non-current liabilities total | 1 020.87 | 1 465.29 | |||
Current bonds | 6.35 | ||||
Current loans from credit institutions | 13.93 | 156.53 | |||
Current trade creditors | 94.25 | 116.17 | |||
Short-term deferred tax liabilities | 47.16 | 1.32 | |||
Other non-interest bearing current liabilities | 175.03 | 45.97 | |||
Accruals and deferred income | 165.63 | 101.77 | |||
Current liabilities total | 495.99 | 428.10 | |||
Balance sheet total (liabilities) | 128.13 | 370.49 | 381.87 | 1 898.47 | 2 943.53 |
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.