BRØDRENE BECK HOLDING A/S
CVR number: 26204542
Vassingerødvej 88, 3540 Lynge
tel: 43994349
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 414.55 | 610.87 | 673.65 | 590.35 | 608.79 |
| Total depreciation | - 562.37 | - 699.31 | - 684.22 | -1 009.50 | - 571.18 |
| EBIT | - 147.82 | -88.44 | -10.57 | - 419.16 | 37.61 |
| Other financial income | 32.90 | 34.58 | 30.55 | 11.95 | 1.19 |
| Other financial expenses | - 654.50 | - 667.51 | - 418.85 | - 183.34 | -1 133.08 |
| Net income from associates (fin.) | 1 064.17 | 1 236.40 | 572.73 | 1 448.30 | 5 332.07 |
| Pre-tax profit | 294.75 | 515.02 | 173.86 | 857.75 | 4 237.80 |
| Income taxes | 161.45 | 195.52 | 87.76 | 132.55 | 200.27 |
| Net earnings | 456.20 | 710.54 | 261.63 | 990.30 | 4 438.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 3 779.32 | 3 397.87 | 3 042.43 | ||
| Intangible rights | 1 528.25 | 1 066.55 | |||
| Intangible assets total | 3 779.32 | 3 397.87 | 3 042.43 | 1 528.25 | 1 066.55 |
| Machinery and equipment | 3 410.88 | 3 093.03 | 2 803.28 | 636.51 | |
| Tangible assets total | 3 410.88 | 3 093.03 | 2 803.28 | 636.51 | |
| Holdings in group member companies | 10 338.00 | 12 012.43 | 12 625.16 | 17 335.54 | 26 096.32 |
| Investments total | 10 338.00 | 12 012.43 | 12 625.16 | 17 335.54 | 26 096.32 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 260.05 | 2 512.00 | 2 106.71 | ||
| Prepayments and accrued income | 14.03 | 40.63 | 1.47 | ||
| Current other receivables | 240.63 | 5.00 | 26.42 | 11.38 | |
| Current deferred tax assets | 731.29 | 611.55 | 494.62 | ||
| Short term receivables total | 985.95 | 1 912.24 | 3 013.10 | 2 133.13 | 11.38 |
| Cash and bank deposits | 0.37 | 5.52 | 2.38 | 0.34 | 0.09 |
| Cash and cash equivalents | 0.37 | 5.52 | 2.38 | 0.34 | 0.09 |
| Balance sheet total (assets) | 18 514.53 | 20 421.08 | 21 486.35 | 21 633.77 | 27 174.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 228.80 | 235.00 | 244.00 | ||
| Other reserves | 1 406.35 | 2 811.35 | 3 613.51 | 3 068.22 | 3 915.59 |
| Retained earnings | 1 772.83 | 824.04 | 503.62 | -1 008.18 | -1 109.26 |
| Profit of the financial year | 456.20 | 710.54 | 261.63 | 990.30 | 4 438.07 |
| Shareholders equity total | 4 135.39 | 4 845.93 | 5 107.56 | 3 785.33 | 7 988.40 |
| Provisions | 747.33 | 824.86 | 836.60 | 3 401.23 | 76.70 |
| Non-current owed to group member | 10 797.59 | 12 327.49 | 10 588.44 | 9 177.02 | 16 172.50 |
| Non-current liabilities total | 10 797.59 | 12 327.49 | 10 588.44 | 9 177.02 | 16 172.50 |
| Current loans from credit institutions | 2 245.66 | 1 920.69 | 1 611.34 | 1 329.41 | 1 518.73 |
| Current trade creditors | 34.84 | 35.98 | 1.61 | 0.13 | 0.37 |
| Current owed to group member | 2 971.50 | 3 404.81 | 9.57 | ||
| Short-term deferred tax liabilities | 205.73 | 243.76 | 305.11 | 523.45 | 834.02 |
| Other non-interest bearing current liabilities | 348.00 | 222.38 | 64.19 | 12.39 | 574.05 |
| Current liabilities total | 2 834.22 | 2 422.80 | 4 953.74 | 5 270.19 | 2 936.74 |
| Balance sheet total (liabilities) | 18 514.53 | 20 421.08 | 21 486.35 | 21 633.77 | 27 174.34 |
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.