BAR2 A/S — Credit Rating and Financial Key Figures
CVR number: 33036582
Sandvikenvej 3, 4900 Nakskov
tel: 31757804
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 754.00 | 19 333.00 | 21 680.00 | 21 357.00 | 16 348.96 |
| Employee benefit expenses | -13 053.00 | -10 968.00 | -13 001.00 | -12 780.00 | -12 571.62 |
| Other operating expenses | - 179.00 | - 188.00 | - 221.00 | -73.00 | |
| Total depreciation | -1 066.00 | -1 625.00 | -1 415.00 | - 986.00 | - 906.85 |
| EBIT | 5 456.00 | 6 552.00 | 7 043.00 | 7 518.00 | 2 870.49 |
| Other financial income | 198.00 | 121.00 | 74.00 | 38.00 | 449.01 |
| Other financial expenses | - 142.00 | -98.00 | -77.00 | -92.00 | - 169.80 |
| Pre-tax profit | 5 512.00 | 6 575.00 | 7 040.00 | 7 464.00 | 3 149.70 |
| Income taxes | -1 627.00 | -1 450.00 | -1 515.00 | -1 720.00 | - 650.98 |
| Net earnings | 3 885.00 | 5 125.00 | 5 525.00 | 5 744.00 | 2 498.72 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 362.00 | 3 538.00 | 1 982.00 | ||
| Buildings | 7 849.00 | 6 920.00 | 6 137.00 | 5 286.00 | 4 691.43 |
| Tangible assets total | 17 211.00 | 10 458.00 | 8 119.00 | 5 286.00 | 4 691.43 |
| Other receivables | 192.00 | 192.00 | 259.00 | 259.41 | |
| Investments total | 192.00 | 192.00 | 259.00 | 259.41 | |
| Non-current loans receivable | 1 461.00 | 3 013.80 | |||
| Long term receivables total | 1 461.00 | 3 013.80 | |||
| Semifinished products | 1 956.00 | 1 536.00 | 2 181.00 | 1 918.00 | 1 798.47 |
| Raw materials and consumables | 6 412.00 | 5 667.00 | 6 763.00 | 7 286.00 | 5 151.07 |
| Inventories total | 8 368.00 | 7 203.00 | 8 944.00 | 9 204.00 | 6 949.55 |
| Current trade debtors | 2 401.00 | 3 298.00 | 4 257.00 | 3 498.00 | 3 567.70 |
| Prepayments and accrued income | 45.00 | 29.82 | |||
| Current other receivables | 1 012.00 | 123.00 | 165.00 | 6.00 | 105.64 |
| Short term receivables total | 3 413.00 | 3 421.00 | 4 422.00 | 3 549.00 | 3 703.16 |
| Cash and bank deposits | 725.00 | 1 011.00 | 590.00 | 1 182.00 | 1 151.21 |
| Cash and cash equivalents | 725.00 | 1 011.00 | 590.00 | 1 182.00 | 1 151.21 |
| Balance sheet total (assets) | 29 717.00 | 22 285.00 | 22 267.00 | 20 941.00 | 19 768.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 5 000.00 | 1 500.00 | 2 000.00 | 3 000.00 | 2 500.00 |
| Retained earnings | 8 802.00 | 7 187.00 | 7 312.00 | 6 837.00 | 10 080.96 |
| Profit of the financial year | 3 885.00 | 5 125.00 | 5 525.00 | 5 744.00 | 2 498.72 |
| Shareholders equity total | 18 187.00 | 14 312.00 | 15 337.00 | 16 081.00 | 15 579.68 |
| Provisions | 596.00 | 806.00 | 757.00 | 730.00 | 655.00 |
| Non-current loans from credit institutions | 2 920.00 | 1 093.00 | 938.00 | ||
| Non-current other liabilities | 105.00 | 80.00 | 59.00 | ||
| Non-current liabilities total | 3 025.00 | 1 173.00 | 997.00 | ||
| Current loans from credit institutions | 2 810.00 | 151.00 | 154.00 | ||
| Current trade creditors | 473.00 | 950.00 | 1 610.00 | 914.00 | 1 549.74 |
| Short-term deferred tax liabilities | 137.00 | 441.00 | 526.00 | 643.00 | 25.98 |
| Other non-interest bearing current liabilities | 2 697.00 | 2 884.00 | 1 542.00 | 1 453.00 | 1 062.36 |
| Accruals and deferred income | 1 792.00 | 1 568.00 | 1 344.00 | 1 120.00 | 895.79 |
| Current liabilities total | 7 909.00 | 5 994.00 | 5 176.00 | 4 130.00 | 3 533.88 |
| Balance sheet total (liabilities) | 29 717.00 | 22 285.00 | 22 267.00 | 20 941.00 | 19 768.55 |
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.