BROCKDORFF HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 31088623
Woltersgade 7, 2300 København S
ob@etplus.dk
tel: 26731528
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.70 | 1.60 | -1.78 | 40.75 | -68.47 |
| Total depreciation | -7.89 | -7.89 | -7.89 | -7.89 | -11.19 |
| EBIT | -14.59 | -6.28 | -9.67 | 32.86 | -79.66 |
| Other financial income | 689.75 | 1 842.73 | 471.67 | 3 884.13 | 583.63 |
| Other financial expenses | - 379.18 | - 677.96 | - 624.82 | -1 365.34 | - 689.65 |
| Net income from associates (fin.) | 5 283.69 | 401.63 | -5.28 | 423.56 | |
| Pre-tax profit | 5 579.68 | 1 560.12 | - 168.10 | 2 551.64 | 237.88 |
| Income taxes | -65.10 | - 254.76 | 30.53 | - 562.44 | 17.24 |
| Net earnings | 5 514.58 | 1 305.36 | - 137.57 | 1 989.20 | 255.12 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 753.38 | 745.49 | 737.60 | 729.72 | 2 153.54 |
| Machinery and equipment | 612.90 | 612.90 | 612.90 | 612.90 | |
| Tangible assets total | 753.38 | 1 358.39 | 1 350.50 | 1 342.61 | 2 766.44 |
| Holdings in group member companies | 300.63 | 435.22 | 429.56 | ||
| Investments total | 300.63 | 435.22 | 429.56 | ||
| Non-current other receivables | 101.31 | 768.17 | |||
| Long term receivables total | 101.31 | 768.17 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 6 061.96 | 5 767.16 | 5 216.25 | 5 623.37 | 5 633.47 |
| Prepayments and accrued income | 0.18 | ||||
| Current other receivables | 135.31 | 116.79 | 302.22 | 335.55 | 316.03 |
| Current deferred tax assets | 439.66 | 517.72 | 700.33 | 196.01 | 118.02 |
| Short term receivables total | 6 636.93 | 6 401.67 | 6 218.80 | 6 154.93 | 6 067.70 |
| Other current investments | 2 301.67 | 3 143.78 | 3 418.33 | 4 834.01 | 2 609.29 |
| Cash and bank deposits | 24.88 | 120.97 | 38.57 | 306.47 | |
| Cash and cash equivalents | 2 301.67 | 3 168.65 | 3 539.30 | 4 872.57 | 2 915.76 |
| Balance sheet total (assets) | 9 992.62 | 11 363.93 | 11 108.59 | 12 471.43 | 12 947.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 248.00 | 113.00 | 665.80 | ||
| Other reserves | 403.72 | - 548.00 | |||
| Retained earnings | 3 226.01 | 8 223.87 | 9 932.94 | 9 129.57 | 11 118.78 |
| Profit of the financial year | 5 514.58 | 1 305.36 | - 137.57 | 1 989.20 | 255.12 |
| Shareholders equity total | 9 113.59 | 10 170.94 | 9 920.37 | 11 361.58 | 11 498.89 |
| Non-current loans from credit institutions | 493.61 | 471.91 | 450.63 | 437.86 | 426.95 |
| Non-current deferred tax liabilities | 628.35 | 61.93 | 569.56 | 665.80 | |
| Non-current liabilities total | 493.61 | 1 100.26 | 512.57 | 1 007.41 | 1 092.75 |
| Current loans from credit institutions | 54.85 | 23.23 | 23.80 | 20.00 | 219.95 |
| Advances received | 1.80 | ||||
| Current trade creditors | 11.25 | 14.81 | |||
| Current owed to participating | 7.49 | 0.13 | 0.13 | ||
| Current owed to group member | 112.80 | ||||
| Short-term deferred tax liabilities | 313.14 | 61.25 | 643.60 | 70.03 | |
| Other non-interest bearing current liabilities | 8.13 | 8.13 | 8.13 | 1.16 | 8.42 |
| Current liabilities total | 385.42 | 92.73 | 675.66 | 102.44 | 355.99 |
| Balance sheet total (liabilities) | 9 992.62 | 11 363.93 | 11 108.59 | 12 471.43 | 12 947.63 |
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.