BEIRHOLMS VÆVERIER A/S — Credit Rating and Financial Key Figures
CVR number: 36805110
Nordager 20, 6000 Kolding
tel: 75524555
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 241.78 | 202.04 | 431.98 | 465.19 | 397.92 |
Other operating income | 14.13 | 11.92 | |||
Costs of manufacturing | - 384.18 | - 342.48 | |||
Gross profit | 26.26 | 32.60 | 82.99 | 81.00 | 55.44 |
Costs of management | -12.43 | -9.97 | |||
Costs of distribution | -27.66 | -35.82 | |||
EBIT | 26.26 | 32.60 | 82.99 | 55.04 | 21.57 |
Other financial income | 1.50 | 2.08 | |||
Other financial expenses | -3.82 | -5.21 | |||
Pre-tax profit | 0.59 | 11.30 | 48.57 | 52.71 | 18.45 |
Income taxes | -11.62 | -4.10 | |||
Net earnings | 0.59 | 11.30 | 48.57 | 41.09 | 14.34 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 0.46 | 0.16 | |||
Tangible assets total | 0.46 | 0.16 | |||
Other receivables | 184.89 | 127.50 | 217.17 | ||
Investments total | 184.89 | 127.50 | 217.17 | ||
Non-current other receivables | 4.35 | 4.15 | |||
Long term receivables total | 4.35 | 4.15 | |||
Finished products/goods | 86.04 | 108.43 | |||
Advance payments | 31.92 | 34.40 | |||
Inventories total | 117.96 | 142.83 | |||
Current trade debtors | 30.78 | 35.03 | |||
Current amounts owed by group member comp. | 25.09 | 31.23 | |||
Prepayments and accrued income | 0.22 | ||||
Current other receivables | 0.20 | 1.30 | |||
Current deferred tax assets | 1.52 | ||||
Short term receivables total | 56.06 | 69.31 | |||
Other current investments | 0.07 | 0.07 | |||
Cash and bank deposits | 30.36 | 0.53 | |||
Cash and cash equivalents | 30.43 | 0.60 | |||
Balance sheet total (assets) | 184.89 | 127.50 | 217.17 | 209.26 | 217.04 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 78.29 | 50.08 | 89.16 | 1.00 | 1.00 |
Shares repurchased | 41.00 | ||||
Other reserves | 0.11 | -0.00 | |||
Retained earnings | -0.59 | -11.30 | -48.57 | 23.93 | 65.02 |
Profit of the financial year | 0.59 | 11.30 | 48.57 | 41.09 | 14.34 |
Shareholders equity total | 78.29 | 50.08 | 89.16 | 107.14 | 80.36 |
Provisions | -0.60 | 1.17 | 1.30 | ||
Non-current deferred tax liabilities | 10.47 | ||||
Non-current liabilities total | 10.47 | ||||
Current loans from credit institutions | 9.96 | ||||
Current trade creditors | 10.91 | 25.34 | |||
Current owed to group member | 55.98 | 79.79 | |||
Short-term deferred tax liabilities | 13.72 | 6.12 | |||
Other non-interest bearing current liabilities | 9.86 | 14.17 | |||
Current liabilities total | 90.48 | 135.38 | |||
Balance sheet total (liabilities) | 78.29 | 50.08 | 88.56 | 209.26 | 217.04 |
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.