BRODERSEN ADVISORY ApS — Credit Rating and Financial Key Figures
CVR number: 35647880
Ceres Allé 7, 8000 Aarhus C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 170.77 | 3 710.94 | 5 971.30 | 2 780.66 | 5 685.09 |
| Employee benefit expenses | -1 032.73 | -1 432.00 | -1 830.95 | -1 856.80 | -1 210.00 |
| EBIT | 1 138.03 | 2 278.94 | 4 140.35 | 923.86 | 4 475.09 |
| Other financial income | 75.80 | 44.18 | 44.11 | ||
| Other financial expenses | -0.26 | -0.86 | -0.02 | -0.01 | |
| Net income from associates (fin.) | 528.88 | 647.80 | 1 808.15 | ||
| Pre-tax profit | 1 137.78 | 2 278.08 | 4 745.03 | 1 615.82 | 6 327.35 |
| Income taxes | - 250.64 | - 502.12 | -1 039.28 | - 213.26 | -1 001.09 |
| Net earnings | 887.14 | 1 775.96 | 3 705.75 | 1 402.56 | 5 326.26 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 882.90 | 2 530.70 | 4 338.85 | ||
| Investments total | 1 882.90 | 2 530.70 | 4 338.85 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 2 181.06 | ||||
| Current other receivables | 194.91 | 422.31 | 245.62 | 229.08 | 231.20 |
| Short term receivables total | 194.91 | 422.31 | 245.62 | 229.08 | 2 412.25 |
| Cash and bank deposits | 92.95 | 1 133.51 | 782.49 | 586.40 | 1 368.81 |
| Cash and cash equivalents | 92.95 | 1 133.51 | 782.49 | 586.40 | 1 368.81 |
| Balance sheet total (assets) | 287.85 | 1 555.81 | 2 911.01 | 3 346.18 | 8 119.92 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | - 526.44 | 500.00 | 5 000.00 | ||
| Retained earnings | - 649.28 | 237.85 | -1 884.02 | 1 321.73 | -2 275.71 |
| Profit of the financial year | 887.14 | 1 775.96 | 3 705.75 | 1 402.56 | 5 326.26 |
| Shareholders equity total | 287.85 | 1 537.38 | 1 871.73 | 3 274.29 | 8 100.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.37 | ||||
| Current owed to participating | 18.43 | ||||
| Current owed to group member | 1 039.28 | 71.89 | |||
| Other non-interest bearing current liabilities | 0.00 | ||||
| Current liabilities total | 18.44 | 1 039.28 | 71.89 | 19.37 | |
| Balance sheet total (liabilities) | 287.85 | 1 555.81 | 2 911.01 | 3 346.18 | 8 119.92 |
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.