BRUHN NEWTECH A/S — Credit Rating and Financial Key Figures
CVR number: 12935781
Kongens Nytorv 17, 1050 København K
info@newtech.dk
tel: 39558000
www.bruhn-newtech.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 281.52 | 26 846.51 | 27 418.66 | 33 317.69 | 22 287.50 |
| Employee benefit expenses | -11 066.67 | -11 808.16 | -11 975.92 | -14 577.88 | -8 484.65 |
| Total depreciation | -3 947.74 | -4 449.57 | -4 569.89 | -3 975.61 | -2 434.53 |
| EBIT | 7 267.12 | 10 588.78 | 10 872.85 | 14 764.20 | 11 368.32 |
| Other financial income | 4.14 | 40.13 | 232.43 | 541.14 | 311.26 |
| Other financial expenses | - 492.55 | - 624.20 | -58.55 | - 369.31 | - 158.08 |
| Net income from associates (fin.) | 1 079.62 | 253.66 | - 186.97 | - 299.11 | - 211.53 |
| Pre-tax profit | -5 377.44 | 10 258.37 | 10 859.76 | 14 636.93 | 11 309.97 |
| Income taxes | -1 240.45 | -1 949.71 | -2 321.53 | -3 128.30 | -2 425.75 |
| Net earnings | -6 617.89 | 8 308.66 | 8 538.23 | 11 508.63 | 8 884.22 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 8 619.35 | 8 951.77 | 7 260.17 | 9 664.28 | 9 714.01 |
| Intangible assets total | 8 619.35 | 8 951.77 | 7 260.17 | 9 664.28 | 9 714.01 |
| Buildings | 164.80 | 91.67 | 38.93 | 572.97 | 573.03 |
| Machinery and equipment | 143.08 | 90.66 | 38.23 | 140.47 | 110.57 |
| Tangible assets total | 307.88 | 182.33 | 77.16 | 713.43 | 683.60 |
| Holdings in group member companies | 5 015.16 | 3 103.81 | 2 037.48 | 1 783.57 | 1 608.93 |
| Investments total | 5 015.16 | 3 103.81 | 2 037.48 | 1 783.57 | 1 608.93 |
| Non-current other receivables | 123.92 | 123.92 | 366.25 | 232.40 | 232.40 |
| Long term receivables total | 123.92 | 123.92 | 366.25 | 232.40 | 232.40 |
| Inventories total | |||||
| Current trade debtors | 489.93 | 7 468.87 | 3 432.32 | 1 787.19 | 40 017.28 |
| Current amounts owed by group member comp. | 3 681.19 | ||||
| Prepayments and accrued income | 272.47 | 618.43 | 751.05 | 427.55 | 130.86 |
| Current other receivables | 1 583.39 | 752.25 | 4 118.31 | 4 471.82 | 4 007.80 |
| Current deferred tax assets | 41.00 | ||||
| Short term receivables total | 2 386.79 | 8 839.56 | 11 982.87 | 6 686.56 | 44 155.94 |
| Cash and bank deposits | 14 997.81 | 10 719.94 | 10 255.57 | 27 726.29 | 38 827.99 |
| Cash and cash equivalents | 14 997.81 | 10 719.94 | 10 255.57 | 27 726.29 | 38 827.99 |
| Balance sheet total (assets) | 31 450.91 | 31 921.31 | 31 979.50 | 46 806.54 | 95 222.87 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 6 500.00 | 8 000.00 | 8 300.00 | ||
| Other reserves | 6 723.10 | 6 982.38 | 5 662.93 | 7 538.14 | 7 576.93 |
| Retained earnings | 6 901.42 | -7 657.89 | -6 351.31 | 356.91 | 11 863.65 |
| Profit of the financial year | -6 617.89 | 8 308.66 | 8 538.23 | 11 508.63 | 8 884.22 |
| Shareholders equity total | 14 006.63 | 16 133.15 | 16 649.85 | 19 903.68 | 28 824.79 |
| Provisions | 1 919.66 | 2 012.47 | 1 650.88 | 2 185.77 | 2 173.55 |
| Non-current accruals and deferred income | 4 823.68 | 12 209.96 | |||
| Non-current liabilities total | 4 823.68 | 12 209.96 | |||
| Current loans from credit institutions | 216.19 | ||||
| Current trade creditors | 590.60 | 928.03 | 1 961.01 | 772.12 | 1 446.64 |
| Current owed to group member | 4 649.26 | 1 237.75 | 2 215.08 | 473.16 | |
| Short-term deferred tax liabilities | 1 166.87 | 1 815.89 | 2 683.13 | 2 593.41 | 2 437.97 |
| Other non-interest bearing current liabilities | 2 800.75 | 1 110.29 | 1 027.98 | 1 653.10 | 8 279.54 |
| Accruals and deferred income | 6 317.14 | 8 683.73 | 8 006.66 | 12 659.71 | 39 161.07 |
| Current liabilities total | 15 524.62 | 13 775.69 | 13 678.77 | 19 893.41 | 52 014.56 |
| Balance sheet total (liabilities) | 31 450.91 | 31 921.31 | 31 979.50 | 46 806.54 | 95 222.87 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.