NATURAL BRANDE A/S — Credit Rating and Financial Key Figures
 CVR number: 28861494 
  Gl Kærvej 17, 7330 Brande 
 tel: 97187017 
 Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 | 
| Net sales | |||||
| Gross profit | 12 834.70 | 11 985.71 | 11 972.17 | 13 145.85 | 13 575.67 | 
| Employee benefit expenses | -10 272.10 | -10 970.75 | -10 833.59 | -11 282.83 | -12 032.06 | 
| Other operating expenses | -49.33 | - 158.97 | |||
| Total depreciation | -1 226.62 | -1 069.95 | -1 065.33 | -1 113.40 | -1 356.57 | 
| EBIT | 1 286.65 | -54.99 | 73.24 | 590.65 | 187.03 | 
| Other financial income | 667.62 | 1 143.41 | 754.31 | 425.58 | 1 046.74 | 
| Other financial expenses | - 436.78 | - 323.01 | - 316.64 | - 725.43 | - 861.89 | 
| Net income from associates (fin.) | 1 388.77 | 2 168.31 | 1 673.80 | 1 599.14 | 840.20 | 
| Pre-tax profit | 2 906.25 | 2 933.73 | 2 184.71 | 1 889.94 | 1 212.08 | 
| Income taxes | - 363.23 | - 178.38 | - 126.62 | -74.66 | -98.22 | 
| Net earnings | 2 543.03 | 2 755.34 | 2 058.09 | 1 815.29 | 1 113.85 | 
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 738.15 | 352.48 | 2 247.27 | ||
| Intangible rights | 256.08 | 392.36 | 337.36 | 1 099.84 | 836.13 | 
| Intangible assets total | 256.08 | 392.36 | 1 075.50 | 1 452.33 | 3 083.40 | 
| Land and waters | 14 293.51 | 13 866.52 | 13 714.64 | 13 276.39 | 13 068.00 | 
| Machinery and equipment | 960.17 | 1 309.22 | 2 136.08 | 1 754.31 | 2 007.40 | 
| Advance payments and construction in progress | 87.71 | ||||
| Tangible assets total | 15 253.68 | 15 263.46 | 15 850.72 | 15 030.69 | 15 075.40 | 
| Holdings in group member companies | 3 623.77 | 5 899.33 | 7 067.24 | 8 403.66 | 8 952.46 | 
| Participating interests | 197.28 | 17.15 | 26.70 | ||
| Investments total | 3 821.05 | 5 899.33 | 7 067.24 | 8 420.80 | 8 979.16 | 
| Non-current other receivables | 2 673.65 | 1 575.70 | 1 500.70 | 4 970.95 | 9 857.43 | 
| Long term receivables total | 2 673.65 | 1 575.70 | 1 500.70 | 4 970.95 | 9 857.43 | 
| Finished products/goods | 8 469.30 | 9 844.26 | 15 161.49 | 10 654.13 | 12 458.09 | 
| Inventories total | 8 469.30 | 9 844.26 | 15 161.49 | 10 654.13 | 12 458.09 | 
| Current trade debtors | 5 632.16 | 5 984.77 | 6 449.08 | 7 017.38 | 6 099.03 | 
| Current amounts owed by group member comp. | 1 943.07 | 7.92 | 119.81 | 74.54 | |
| Current owed by particip. interest comp. | 1 102.91 | 1 304.03 | 1 271.67 | 1 272.52 | 2 177.66 | 
| Prepayments and accrued income | 481.57 | ||||
| Current other receivables | 59.89 | 3 014.21 | 63.52 | 543.84 | 1 078.48 | 
| Current deferred tax assets | 6.60 | ||||
| Short term receivables total | 8 738.04 | 10 303.01 | 7 798.78 | 8 953.56 | 9 911.27 | 
| Cash and bank deposits | 4 523.47 | 65.65 | 619.21 | 1 898.80 | 720.30 | 
| Cash and cash equivalents | 4 523.47 | 65.65 | 619.21 | 1 898.80 | 720.30 | 
| Balance sheet total (assets) | 43 735.27 | 43 343.78 | 49 073.64 | 51 381.27 | 60 085.05 | 
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 
| Shares repurchased | 1 500.00 | 1 000.00 | 1 000.00 | ||
| Other reserves | 3 541.33 | 5 619.61 | 6 751.26 | 8 104.82 | 8 663.18 | 
| Retained earnings | 10 192.64 | 10 567.36 | 10 148.90 | 9 927.95 | 9 903.04 | 
| Profit of the financial year | 2 543.03 | 2 755.34 | 2 058.09 | 1 815.29 | 1 113.85 | 
| Shareholders equity total | 16 777.00 | 19 442.32 | 20 958.25 | 21 348.06 | 21 180.08 | 
| Non-current loans from credit institutions | 4 845.17 | 4 520.73 | 4 197.26 | 3 882.17 | 3 604.97 | 
| Non-current other liabilities | 1 578.79 | 874.55 | 1 007.77 | 1 082.42 | 1 180.65 | 
| Non-current liabilities total | 6 423.96 | 5 395.27 | 5 205.02 | 4 964.60 | 4 785.62 | 
| Current loans from credit institutions | 368.49 | 2 129.07 | 6 689.70 | 8 875.37 | 14 165.03 | 
| Current trade creditors | 5 071.20 | 5 280.18 | 5 587.95 | 4 291.18 | 8 566.17 | 
| Current owed to group member | 12 772.61 | 6 425.21 | 8 940.54 | 9 557.55 | 9 930.27 | 
| Short-term deferred tax liabilities | 333.87 | 99.18 | |||
| Other non-interest bearing current liabilities | 1 988.13 | 4 572.56 | 1 692.17 | 2 344.51 | 1 457.88 | 
| Current liabilities total | 20 534.31 | 18 506.19 | 22 910.37 | 25 068.61 | 34 119.35 | 
| Balance sheet total (liabilities) | 43 735.27 | 43 343.78 | 49 073.64 | 51 381.27 | 60 085.05 | 
CreditReports API
 - Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.