BJØRN CHRISTIE HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 29531781
Dambakken 55, 3460 Birkerød
bc@bchristie.dk
tel: 45823243
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| Costs of management | - 602.60 | - 660.37 | - 489.82 | - 558.06 | - 584.46 |
| EBIT | - 682.60 | - 720.17 | - 729.40 | - 797.64 | - 824.05 |
| Other financial income | 1 984.14 | 593.43 | 3 689.86 | 324.53 | 1 957.16 |
| Other financial expenses | - 544.52 | -1 658.29 | |||
| Reduction non-current investment assets | 80.00 | 59.79 | 239.58 | 239.58 | 239.58 |
| Income from other inv. held as non-curr. assets | 8 673.05 | 773.28 | |||
| Net income from associates (fin.) | 793.91 | 225.81 | 115.89 | 718.60 | 471.46 |
| Pre-tax profit | 1 550.93 | 8 772.12 | 3 849.63 | -1 412.80 | 1 604.58 |
| Income taxes | - 287.01 | 27.75 | - 651.51 | 468.30 | - 249.37 |
| Net earnings | 1 263.92 | 8 799.87 | 3 198.11 | - 944.50 | 1 355.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 240.00 | 1 078.12 | 838.54 | 598.96 | 359.37 |
| Tangible assets total | 240.00 | 1 078.12 | 838.54 | 598.96 | 359.37 |
| Holdings in group member companies | 1 041.61 | 1 067.42 | 983.31 | 961.78 | |
| Participating interests | 5 121.21 | 5 883.56 | 6 156.84 | 6 396.97 | 6 391.07 |
| Other non-current investments | 25.00 | 1 769.84 | |||
| Investments total | 6 162.82 | 6 975.98 | 8 909.99 | 7 358.74 | 6 391.07 |
| Non-current loans receivable | 12 977.19 | 2 410.21 | 5 571.81 | ||
| Long term receivables total | 12 977.19 | 2 410.21 | 5 571.81 | ||
| Inventories total | |||||
| Current owed by particip. interest comp. | 39.88 | 40.00 | 40.00 | 40.00 | |
| Current other receivables | 104.03 | 144.54 | 165.54 | 201.85 | 204.80 |
| Current deferred tax assets | 19.81 | 77.77 | 0.37 | 465.81 | 327.88 |
| Short term receivables total | 163.72 | 222.31 | 205.91 | 707.66 | 572.68 |
| Other current investments | 28 661.48 | 30 650.36 | 34 466.15 | 34 097.10 | 37 312.78 |
| Cash and bank deposits | 8 097.58 | 20 960.57 | 12 629.39 | 10 290.65 | 6 038.30 |
| Cash and cash equivalents | 36 759.07 | 51 610.93 | 47 095.54 | 44 387.75 | 43 351.08 |
| Balance sheet total (assets) | 56 302.80 | 59 887.34 | 57 049.98 | 55 463.33 | 56 246.01 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 5 000.00 | 6 000.00 | 600.00 | 600.00 | 600.00 |
| Other reserves | 2 313.91 | 2 919.56 | 3 186.91 | 3 443.98 | 3 607.18 |
| Retained earnings | 46 907.89 | 41 566.17 | 49 498.69 | 51 839.73 | 50 132.03 |
| Profit of the financial year | 1 263.92 | 8 799.87 | 3 198.11 | - 944.50 | 1 355.21 |
| Shareholders equity total | 55 985.73 | 59 785.60 | 56 983.71 | 55 439.21 | 56 194.42 |
| Provisions | 3.30 | 24.73 | 25.14 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
| Current owed to group member | 288.73 | ||||
| Other non-interest bearing current liabilities | 21.29 | 73.26 | 37.38 | 20.37 | 47.84 |
| Current liabilities total | 313.77 | 77.01 | 41.13 | 24.12 | 51.59 |
| Balance sheet total (liabilities) | 56 302.80 | 59 887.34 | 57 049.98 | 55 463.33 | 56 246.01 |
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.