BRUGSFORENINGEN HORNSLET — Credit Rating and Financial Key Figures
CVR number: 43435612
Toftevej 11, 8543 Hornslet
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 774.00 | 12 129.00 | 10 598.00 | 9 156.25 | 10 160.07 |
| Employee benefit expenses | -10 358.59 | -9 600.90 | |||
| Total depreciation | -1 039.20 | - 940.15 | |||
| EBIT | 339.00 | 638.00 | - 982.00 | -2 241.55 | - 380.99 |
| Other financial income | 20.44 | 127.79 | |||
| Other financial expenses | - 248.00 | - 319.83 | |||
| Income from other inv. held as non-curr. assets | 308.86 | 294.06 | |||
| Net income from associates (fin.) | -6.00 | -24.27 | |||
| Pre-tax profit | 202.00 | 612.00 | - 908.00 | -2 166.25 | - 303.23 |
| Income taxes | 499.83 | 66.77 | |||
| Net earnings | 202.00 | 612.00 | - 908.00 | -1 666.41 | - 236.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 18 969.75 | 18 594.56 | |||
| Machinery and equipment | 2 276.22 | 1 964.13 | |||
| Tangible assets total | 21 245.98 | 20 558.68 | |||
| Participating interests | 222.67 | 271.20 | |||
| Other receivables | 24 052.00 | 29 211.00 | 32 444.00 | ||
| Investments total | 24 052.00 | 29 211.00 | 32 444.00 | 222.67 | 271.20 |
| Non-current loans receivable | 1 092.76 | 1 092.76 | |||
| Long term receivables total | 1 092.76 | 1 092.76 | |||
| Finished products/goods | 4 218.07 | 4 401.22 | |||
| Inventories total | 4 218.07 | 4 401.22 | |||
| Current trade debtors | 199.80 | 275.42 | |||
| Prepayments and accrued income | 14.17 | ||||
| Current other receivables | 4 241.56 | 4 474.83 | |||
| Current deferred tax assets | 83.39 | 79.40 | |||
| Short term receivables total | 4 538.92 | 4 829.65 | |||
| Cash and bank deposits | 363.20 | 63.98 | |||
| Cash and cash equivalents | 363.20 | 63.98 | |||
| Balance sheet total (assets) | 24 052.00 | 29 211.00 | 32 444.00 | 31 681.60 | 31 217.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 14 271.00 | 14 901.00 | 14 007.00 | 259.42 | 272.75 |
| Retained earnings | - 202.00 | - 612.00 | 908.00 | 13 781.41 | 12 114.99 |
| Profit of the financial year | 202.00 | 612.00 | - 908.00 | -1 666.41 | - 236.46 |
| Shareholders equity total | 14 271.00 | 14 901.00 | 14 007.00 | 12 374.41 | 12 151.27 |
| Provisions | 247.91 | 181.14 | |||
| Non-current loans from credit institutions | 8 561.47 | 8 137.58 | |||
| Non-current deferred tax liabilities | 953.44 | 993.05 | |||
| Non-current liabilities total | 9 514.90 | 9 130.63 | |||
| Current loans from credit institutions | 423.32 | 450.69 | |||
| Current trade creditors | 7 941.08 | 7 856.68 | |||
| Other non-interest bearing current liabilities | 1 179.97 | 1 447.07 | |||
| Current liabilities total | 9 544.37 | 9 754.44 | |||
| Balance sheet total (liabilities) | 14 271.00 | 14 901.00 | 14 007.00 | 31 681.60 | 31 217.49 |
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.