CEMBRANE A/S — Credit Rating and Financial Key Figures
CVR number: 36422289
Nøglegårdsvej 10, 3540 Lynge
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 46.82 | 38.55 | 28.16 | 42.67 | 41.01 |
| Change in finished goods inventory | -1.76 | ||||
| Other operating income | 0.54 | 0.01 | 1.32 | ||
| Costs of manufacturing | -29.05 | -19.72 | -14.08 | -21.35 | -21.93 |
| External services | -0.90 | -2.09 | -2.29 | -5.45 | -6.13 |
| Rents | -0.70 | ||||
| Gross profit | 17.23 | 17.29 | 11.79 | 15.88 | 14.28 |
| Costs of management | -0.70 | ||||
| Employee benefit expenses | -10.62 | -7.85 | -12.42 | -13.88 | |
| Total depreciation | -3.44 | -4.90 | -6.08 | -8.63 | -8.80 |
| EBIT | 3.90 | 1.76 | -2.14 | -5.16 | -8.40 |
| Other financial income | 0.02 | 0.16 | 0.91 | 0.70 | |
| Other financial expenses | -0.21 | -0.30 | -0.30 | -1.22 | -0.37 |
| Pre-tax profit | 3.70 | 1.48 | -2.28 | -5.46 | -8.07 |
| Income taxes | -0.46 | 0.02 | 0.56 | 1.14 | |
| Net earnings | 3.70 | 1.02 | -2.26 | -4.90 | -6.94 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1.38 | 0.05 | 0.00 | ||
| Intangible rights | 0.98 | 0.80 | 0.56 | 0.36 | |
| Goodwill | 26.81 | 23.91 | 21.01 | ||
| Intangible assets total | 1.38 | 1.03 | 27.61 | 24.48 | 21.37 |
| Land and waters | 9.26 | 9.06 | 8.91 | 8.71 | 8.52 |
| Buildings | 28.60 | 33.89 | 34.02 | 34.56 | 29.08 |
| Machinery and equipment | 0.49 | 0.42 | 0.51 | 0.56 | 0.75 |
| Tangible assets total | 38.36 | 43.37 | 43.44 | 43.84 | 38.35 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 4.90 | 3.97 | 3.22 | 4.68 | 5.04 |
| Finished products/goods | 1.06 | 0.99 | 4.40 | ||
| Inventories total | 4.90 | 3.97 | 4.28 | 5.68 | 9.44 |
| Current trade debtors | 5.04 | 4.80 | 5.92 | 13.32 | 11.80 |
| Prepayments and accrued income | 0.03 | 0.35 | 0.11 | 0.41 | 0.14 |
| Current other receivables | 2.75 | 0.99 | 0.38 | 0.22 | 0.56 |
| Short term receivables total | 7.81 | 6.14 | 6.42 | 13.95 | 12.50 |
| Cash and bank deposits | 9.37 | 7.79 | 5.55 | 5.34 | 1.36 |
| Cash and cash equivalents | 9.37 | 7.79 | 5.55 | 5.34 | 1.36 |
| Balance sheet total (assets) | 61.81 | 62.31 | 87.29 | 93.28 | 83.03 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 21.32 | 21.32 | 21.32 | 21.15 | 21.15 |
| Share premium account | 19.10 | 19.10 | 19.10 | 18.74 | 18.74 |
| Retained earnings | 1.70 | 3.69 | 31.89 | 30.17 | 25.26 |
| Profit of the financial year | 3.70 | 1.02 | -2.26 | -4.90 | -6.94 |
| Shareholders equity total | 45.82 | 45.12 | 70.05 | 65.15 | 58.21 |
| Provisions | 2.99 | 1.74 | 1.73 | 1.17 | 0.03 |
| Non-current loans from credit institutions | 5.03 | 4.74 | 4.53 | 4.25 | 4.11 |
| Non-current other liabilities | 0.37 | 0.37 | |||
| Non-current deferred tax liabilities | 0.38 | 0.36 | |||
| Non-current liabilities total | 5.03 | 5.12 | 4.89 | 4.62 | 4.47 |
| Current loans from credit institutions | 0.29 | 2.59 | 0.29 | 0.29 | 0.21 |
| Advances received | 3.55 | ||||
| Current trade creditors | 3.58 | 0.82 | 1.52 | 3.59 | 2.63 |
| Current owed to group member | 6.34 | 6.57 | 11.29 | 10.71 | |
| Other non-interest bearing current liabilities | 0.57 | 0.57 | 2.23 | 4.28 | 6.77 |
| Accruals and deferred income | 2.89 | ||||
| Current liabilities total | 7.98 | 10.32 | 10.61 | 22.34 | 20.32 |
| Balance sheet total (liabilities) | 61.81 | 62.31 | 87.29 | 93.28 | 83.03 |
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.