BIEGEL HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 28853874
Præstevangsvej 45, Hasle 8210 Aarhus V
jakobhb@gmail.com
tel: 26813696
Income statement (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 33 093.59 | 36 259.56 | 43 674.67 | 41 722.99 | 75 342.04 |
Employee benefit expenses | -23 089.19 | -26 450.89 | -29 876.16 | -38 006.61 | -50 150.31 |
Other operating expenses | - 260.85 | ||||
Total depreciation | - 786.60 | -1 107.29 | -1 418.95 | -1 009.37 | - 742.84 |
EBIT | 9 217.80 | 8 701.39 | 12 118.71 | 2 707.01 | 24 448.88 |
Other financial income | 484.99 | 240.74 | 73.30 | 124.11 | 162.25 |
Other financial expenses | - 130.27 | - 278.29 | - 118.40 | - 335.54 | - 667.30 |
Net income from associates (fin.) | 113.93 | 53.53 | 532.17 | 452.36 | 199.48 |
Pre-tax profit | 9 686.46 | 8 717.38 | 12 605.77 | 2 947.93 | 24 143.32 |
Income taxes | -2 417.04 | -2 062.92 | -2 879.47 | - 609.24 | -5 377.61 |
Net earnings | 7 269.42 | 6 654.45 | 9 726.30 | 2 338.69 | 18 765.71 |
Assets (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Intangible rights | 395.02 | 323.41 | 276.40 | 160.65 | 49.05 |
Goodwill | 1 670.80 | 1 462.77 | 1 172.56 | 882.36 | 592.15 |
Intangible assets total | 2 065.82 | 1 786.18 | 1 448.97 | 1 043.00 | 641.20 |
Buildings | 43.93 | 121.32 | 189.76 | 92.46 | 88.16 |
Machinery and equipment | 1 100.84 | 865.94 | 1 154.01 | 1 183.40 | 1 448.40 |
Tangible assets total | 1 144.77 | 987.25 | 1 343.77 | 1 275.87 | 1 536.55 |
Participating interests | 939.54 | 993.07 | 6 910.48 | 1 759.76 | 9 324.83 |
Investments total | 2 454.75 | 2 529.80 | 8 465.18 | 3 736.54 | 11 350.94 |
Non-current loans receivable | 5.00 | 5.00 | 5.00 | 692.50 | 5.00 |
Long term receivables total | 5.00 | 5.00 | 5.00 | 692.50 | 5.00 |
Finished products/goods | 22 758.09 | 34 391.17 | 37 597.68 | 65 855.68 | 82 307.83 |
Advance payments | 1 557.13 | 1 047.74 | 2 742.30 | 6 992.84 | 12 503.56 |
Inventories total | 24 315.22 | 35 438.92 | 40 339.98 | 72 848.52 | 94 811.39 |
Current trade debtors | 1 241.69 | 2 545.91 | 2 703.76 | 2 621.61 | 4 907.44 |
Prepayments and accrued income | 67.44 | 3.20 | |||
Current other receivables | 1 858.59 | 2 038.89 | 1 870.44 | 1 473.21 | 1 551.84 |
Current deferred tax assets | 28.12 | 126.87 | 54.00 | 1 016.27 | 567.38 |
Short term receivables total | 3 128.40 | 4 711.67 | 4 695.64 | 5 111.09 | 7 029.86 |
Other current investments | 2 185.31 | ||||
Cash and bank deposits | 14 368.75 | 11 557.31 | 12 962.98 | 6 510.48 | 12 474.48 |
Cash and cash equivalents | 16 554.06 | 11 557.31 | 12 962.98 | 6 510.48 | 12 474.48 |
Balance sheet total (assets) | 49 668.02 | 57 016.12 | 69 261.51 | 91 217.99 | 127 849.43 |
Equity and liabilities (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 130.00 |
Shares repurchased | 2 600.00 | 1 000.00 | 3 000.00 | 3 000.00 | |
Other reserves | 149.54 | 203.07 | 735.24 | ||
Retained earnings | 11 412.13 | 15 019.83 | 14 780.76 | 22 497.26 | 21 005.78 |
Profit of the financial year | 7 269.42 | 6 654.45 | 9 726.30 | 2 338.69 | 18 765.71 |
Minority interest (BS) | 7 612.93 | 9 313.72 | 11 907.34 | 11 822.04 | 19 217.30 |
Shareholders equity total | 29 169.02 | 32 316.07 | 40 274.64 | 36 782.99 | 62 118.79 |
Provisions | 21.51 | ||||
Non-current deferred tax liabilities | 1 032.32 | ||||
Non-current liabilities total | 1 032.32 | ||||
Current loans from credit institutions | 1 207.24 | 1 323.51 | 1 167.34 | 21 688.69 | 14 036.79 |
Advances received | 65.74 | 436.41 | 766.53 | 4 720.56 | 6 497.32 |
Current trade creditors | 7 668.22 | 10 330.42 | 9 663.85 | 13 218.44 | 24 449.98 |
Current owed to participating | 800.00 | 2 893.11 | 1 434.10 | 451.83 | |
Short-term deferred tax liabilities | 406.02 | 914.40 | |||
Other non-interest bearing current liabilities | 10 351.79 | 12 609.71 | 13 581.65 | 13 373.21 | 19 240.89 |
Current liabilities total | 20 499.01 | 24 700.05 | 28 986.88 | 54 435.00 | 64 676.81 |
Balance sheet total (liabilities) | 49 668.02 | 57 016.12 | 69 261.51 | 91 217.99 | 127 849.43 |
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.