BRØNDERSLEV VARME A/S — Credit Rating and Financial Key Figures
CVR number: 31157439
Virksomhedsvej 20, 9700 Brønderslev
tel: 98801589
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 84.88 | 83.85 | 105.81 | 117.74 | 97.63 |
Costs of manufacturing | - 105.80 | -97.59 | |||
Gross profit | 11.02 | 12.08 | 11.39 | 11.94 | 0.04 |
Costs of management | -4.39 | -4.50 | |||
Costs of distribution | -0.03 | -0.02 | |||
EBIT | 7.33 | 7.06 | 7.13 | 7.51 | -4.48 |
Other financial income | 0.00 | 16.09 | |||
Other financial expenses | -7.51 | -11.60 | |||
Pre-tax profit | |||||
Net earnings |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 106.26 | 103.31 | |||
Buildings | 386.24 | 391.96 | |||
Advance payments and construction in progress | 16.38 | 6.49 | |||
Tangible assets total | 508.88 | 501.76 | |||
Other receivables | 512.13 | 515.12 | 515.59 | ||
Investments total | 512.13 | 515.12 | 515.59 | ||
Long term receivables total | |||||
Raw materials and consumables | 1.46 | ||||
Inventories total | 1.46 | ||||
Current trade debtors | 2.41 | 3.12 | |||
Prepayments and accrued income | 0.01 | 0.05 | |||
Current other receivables | 38.62 | 15.63 | |||
Short term receivables total | 41.04 | 18.81 | |||
Cash and bank deposits | 0.00 | 1.31 | |||
Cash and cash equivalents | 0.00 | 1.31 | |||
Balance sheet total (assets) | 512.13 | 515.12 | 515.59 | 549.93 | 523.34 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Other reserves | 19.02 | 7.28 | |||
Retained earnings | -19.02 | -7.28 | |||
Shareholders equity total | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Non-current loans from credit institutions | 227.02 | 179.09 | |||
Non-current leasing loans | 132.13 | 130.72 | |||
Non-current accruals and deferred income | 19.36 | 23.20 | |||
Non-current other liabilities | 82.73 | 66.78 | |||
Non-current liabilities total | 461.25 | 399.80 | |||
Current loans from credit institutions | 45.30 | 85.51 | |||
Advances received | 2.76 | ||||
Current trade creditors | 24.12 | 21.15 | |||
Current owed to group member | 1.69 | 0.67 | |||
Other non-interest bearing current liabilities | 14.31 | 15.71 | |||
Current liabilities total | 88.18 | 123.04 | |||
Balance sheet total (liabilities) | 0.50 | 0.50 | 0.50 | 549.93 | 523.34 |
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.