BEST FRIEND DANMARK A/S — Credit Rating and Financial Key Figures
CVR number: 25622588
Birkegårdsvej 3, 8361 Hasselager
tel: 70204052
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 97.41 | 97.84 | 107.71 | 122.90 | 129.05 |
Other operating income | 0.07 | ||||
Costs of manufacturing | - 102.47 | -97.93 | |||
External services | -15.91 | -18.77 | |||
Gross profit | 7.04 | 8.32 | 8.92 | 4.52 | 12.43 |
Employee benefit expenses | -7.91 | -7.39 | |||
Total depreciation | -0.31 | -0.41 | |||
EBIT | 1.32 | 1.67 | 2.22 | -3.70 | 4.62 |
Other financial income | 3.89 | 6.47 | |||
Other financial expenses | -2.93 | -6.67 | |||
Pre-tax profit | 0.78 | 1.57 | 2.98 | -2.74 | 4.42 |
Income taxes | 0.60 | -0.97 | |||
Net earnings | 0.78 | 1.57 | 2.98 | -2.14 | 3.45 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 0.74 | 0.73 | |||
Intangible assets total | 0.74 | 0.73 | |||
Buildings | 0.35 | ||||
Machinery and equipment | 0.78 | 1.15 | |||
Tangible assets total | 0.78 | 1.50 | |||
Other receivables | 102.13 | 145.11 | 167.77 | ||
Investments total | 102.13 | 145.11 | 167.77 | ||
Non-curr. owed by group member comp. | 20.79 | 20.79 | |||
Long term receivables total | 20.79 | 20.79 | |||
Finished products/goods | 34.08 | 21.55 | |||
Inventories total | 34.08 | 21.55 | |||
Current trade debtors | 7.44 | 8.47 | |||
Current amounts owed by group member comp. | 114.86 | 151.10 | |||
Current other receivables | 0.48 | 0.67 | |||
Current deferred tax assets | 0.63 | 0.08 | |||
Short term receivables total | 123.40 | 160.31 | |||
Cash and bank deposits | 0.08 | ||||
Cash and cash equivalents | 0.08 | ||||
Balance sheet total (assets) | 102.13 | 145.11 | 167.77 | 179.79 | 204.97 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 30.70 | 31.89 | 35.25 | 0.50 | 0.50 |
Shares repurchased | 20.00 | ||||
Other reserves | -0.59 | -0.39 | |||
Retained earnings | -0.78 | -1.57 | -2.98 | 34.75 | 12.61 |
Profit of the financial year | 0.78 | 1.57 | 2.98 | -2.14 | 3.45 |
Shareholders equity total | 30.70 | 31.89 | 35.25 | 32.52 | 36.17 |
Provisions | 0.13 | -0.16 | |||
Non-current leasing loans | 0.37 | 0.61 | |||
Non-current owed to group member | 14.88 | 14.88 | |||
Non-current deferred tax liabilities | 0.55 | 0.61 | |||
Non-current liabilities total | 15.80 | 16.10 | |||
Current loans from credit institutions | 15.53 | 0.45 | |||
Current trade creditors | 24.19 | 14.89 | |||
Current owed to group member | 84.79 | 131.48 | |||
Short-term deferred tax liabilities | 0.57 | ||||
Other non-interest bearing current liabilities | 6.97 | 5.30 | |||
Current liabilities total | 131.48 | 152.70 | |||
Balance sheet total (liabilities) | 30.70 | 31.89 | 35.25 | 179.92 | 204.81 |
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.