Bean Machine ApS — Credit Rating and Financial Key Figures
CVR number: 42275557
Kronprinsensgade 99, 6700 Esbjerg
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 22.00 | 112.08 | 843.02 |
| Employee benefit expenses | -48.84 | - 464.44 | |
| Total depreciation | -4.00 | -24.92 | -94.26 |
| EBIT | 18.00 | 38.31 | 284.31 |
| Other financial income | 0.08 | 2.83 | |
| Other financial expenses | -1.00 | -0.44 | -22.71 |
| Pre-tax profit | 17.00 | 37.96 | 264.44 |
| Income taxes | -4.00 | -6.22 | -59.46 |
| Net earnings | 13.00 | 31.74 | 204.97 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 33.00 | 302.31 | 430.26 |
| Tangible assets total | 33.00 | 302.31 | 430.26 |
| Investments total | |||
| Non-current other receivables | 9.00 | 9.00 | |
| Long term receivables total | 9.00 | 9.00 | |
| Raw materials and consumables | 78.00 | 144.84 | 283.24 |
| Inventories total | 78.00 | 144.84 | 283.24 |
| Current trade debtors | 102.00 | 5.77 | 62.47 |
| Current amounts owed by group member comp. | 6.33 | 11.60 | |
| Short term receivables total | 102.00 | 12.10 | 74.07 |
| Cash and bank deposits | 44.00 | 15.03 | 180.26 |
| Cash and cash equivalents | 44.00 | 15.03 | 180.26 |
| Balance sheet total (assets) | 257.00 | 483.28 | 976.84 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 12.53 | 44.26 | |
| Profit of the financial year | 13.00 | 31.74 | 204.97 |
| Shareholders equity total | 53.00 | 84.26 | 289.24 |
| Provisions | 4.00 | 10.00 | 26.19 |
| Non-current liabilities total | |||
| Current trade creditors | 51.00 | 44.17 | 35.29 |
| Current owed to participating | 130.00 | 305.59 | 344.04 |
| Short-term deferred tax liabilities | 43.27 | ||
| Other non-interest bearing current liabilities | 19.00 | 39.26 | 238.80 |
| Current liabilities total | 200.00 | 389.02 | 661.41 |
| Balance sheet total (liabilities) | 257.00 | 483.28 | 976.84 |
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.