FC BETON A/S — Credit Rating and Financial Key Figures
CVR number: 12230400
Nibevej 151, 9200 Aalborg SV
tel: 98343349
https://www.fc-beton.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 40 614.00 | 39 638.00 | 41 337.00 | 40 779.00 | 40 586.12 |
| Employee benefit expenses | -24 388.00 | -24 480.00 | -23 848.00 | -23 921.00 | -25 049.79 |
| Total depreciation | -6 596.00 | -6 634.00 | -8 727.00 | -8 501.00 | -8 512.94 |
| EBIT | 9 389.00 | 8 443.00 | 8 762.00 | 8 357.00 | 7 023.38 |
| Other financial income | 8.00 | 27.00 | 9.00 | 6.91 | |
| Other financial expenses | - 869.00 | - 879.00 | -1 540.00 | -2 185.00 | -1 782.38 |
| Net income from associates (fin.) | 14 174.00 | ||||
| Pre-tax profit | 22 935.00 | 7 653.00 | 7 249.00 | 6 180.00 | 5 247.91 |
| Income taxes | -2 313.00 | - 994.00 | -1 595.00 | -1 098.00 | -1 171.96 |
| Net earnings | 20 622.00 | 6 659.00 | 5 654.00 | 5 082.00 | 4 075.95 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 18.00 | 18.00 | 17.00 | 11.31 | |
| Intangible rights | 264.00 | 194.00 | 158.00 | 164.00 | 13.55 |
| Intangible assets total | 264.00 | 212.00 | 176.00 | 181.00 | 24.87 |
| Land and waters | 24 639.00 | 34 436.00 | 33 792.00 | 32 646.00 | 32 266.22 |
| Buildings | 13 605.00 | 31 804.00 | 28 850.00 | 26 436.00 | 23 124.87 |
| Machinery and equipment | 18 152.00 | 14 577.00 | 11 037.00 | 9 155.00 | 9 501.97 |
| Advance payments and construction in progress | 16 412.00 | ||||
| Tangible assets total | 72 808.00 | 80 817.00 | 73 679.00 | 68 237.00 | 64 893.05 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 303.00 | 3 100.00 | 2 249.00 | 2 705.00 | 4 218.06 |
| Finished products/goods | 12 327.00 | 14 458.00 | 26 313.00 | 28 197.00 | 27 656.37 |
| Inventories total | 14 630.00 | 17 558.00 | 28 562.00 | 30 902.00 | 31 874.42 |
| Current trade debtors | 18 020.00 | 16 863.00 | 18 512.00 | 19 364.00 | 17 260.39 |
| Current amounts owed by group member comp. | 1 266.00 | 1 273.00 | |||
| Prepayments and accrued income | 629.00 | 579.00 | 653.00 | 447.00 | 375.25 |
| Current other receivables | 1 967.00 | 1 250.00 | |||
| Short term receivables total | 21 882.00 | 18 715.00 | 19 165.00 | 21 061.00 | 17 635.65 |
| Cash and bank deposits | 98.00 | 126.00 | 78.00 | 67.00 | 52.85 |
| Cash and cash equivalents | 98.00 | 126.00 | 78.00 | 67.00 | 52.85 |
| Balance sheet total (assets) | 109 682.00 | 117 428.00 | 121 660.00 | 120 448.00 | 114 480.83 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 3 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 6 110.80 |
| Retained earnings | 20 517.00 | 38 639.00 | 42 798.00 | 45 953.00 | 44 924.05 |
| Profit of the financial year | 20 622.00 | 6 659.00 | 5 654.00 | 5 082.00 | 4 075.95 |
| Shareholders equity total | 45 639.00 | 48 798.00 | 51 952.00 | 54 535.00 | 56 110.80 |
| Provisions | 3 499.00 | 3 869.00 | 4 551.00 | 4 760.00 | 4 757.43 |
| Non-current loans from credit institutions | 20 599.00 | 18 813.00 | 17 104.00 | 15 705.00 | 14 240.51 |
| Non-current leasing loans | 10 777.00 | 8 196.00 | 5 690.00 | 4 637.00 | 5 073.30 |
| Non-current deferred tax liabilities | 1 990.00 | 624.00 | 913.00 | 889.00 | 1 174.49 |
| Non-current liabilities total | 33 366.00 | 27 633.00 | 23 707.00 | 21 231.00 | 20 488.31 |
| Current loans from credit institutions | 8 459.00 | 16 261.00 | 23 258.00 | 19 276.00 | 16 295.68 |
| Advances received | 770.00 | 989.00 | 633.00 | 49.00 | 235.56 |
| Current trade creditors | 7 930.00 | 10 261.00 | 8 715.00 | 10 860.00 | 8 984.24 |
| Current owed to group member | 257.00 | 1 720.00 | 545.33 | ||
| Short-term deferred tax liabilities | 627.00 | 1 942.00 | 624.00 | 913.00 | 888.80 |
| Other non-interest bearing current liabilities | 9 357.00 | 7 640.00 | 7 928.00 | 7 104.00 | 6 174.67 |
| Accruals and deferred income | 35.00 | 35.00 | 35.00 | ||
| Current liabilities total | 27 178.00 | 37 128.00 | 41 450.00 | 39 922.00 | 33 124.30 |
| Balance sheet total (liabilities) | 109 682.00 | 117 428.00 | 121 660.00 | 120 448.00 | 114 480.83 |
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.