KRISTIAN BRUNBAKKE PLANTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 66101215
Møllesvinget 11, 8653 Them
kristian@brunbakke.dk
tel: 51538868
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 130.94 | 131.75 | 104.38 | 94.79 | 121.67 |
| Employee benefit expenses | -9.52 | -9.52 | -9.52 | -9.52 | -3.00 |
| Other operating expenses | -89.20 | -60.35 | -81.46 | -62.44 | -65.32 |
| Total depreciation | -10.55 | -10.55 | -10.55 | -10.55 | -10.55 |
| EBIT | 21.66 | 51.33 | 2.85 | 12.29 | 42.80 |
| Other financial income | 0.01 | 0.02 | 0.11 | ||
| Other financial expenses | -8.51 | -8.85 | -10.69 | -12.70 | -14.13 |
| Pre-tax profit | 13.16 | 42.48 | -7.84 | -0.40 | 28.77 |
| Income taxes | -3.46 | -9.35 | 1.71 | 0.10 | -6.29 |
| Net earnings | 9.70 | 33.13 | -6.13 | -0.30 | 22.49 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 833.89 | 1 823.34 | 1 812.79 | 1 802.25 | 1 791.70 |
| Tangible assets total | 1 833.89 | 1 823.34 | 1 812.79 | 1 802.25 | 1 791.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 53.42 | 86.26 | 36.63 | 22.10 | 28.23 |
| Current other receivables | 2.94 | 4.52 | |||
| Current deferred tax assets | 4.00 | 2.97 | |||
| Short term receivables total | 53.42 | 89.19 | 40.63 | 25.07 | 32.75 |
| Cash and bank deposits | 0.33 | 9.16 | 10.87 | ||
| Cash and cash equivalents | 0.33 | 9.16 | 10.87 | ||
| Balance sheet total (assets) | 1 887.65 | 1 921.70 | 1 853.42 | 1 827.31 | 1 835.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Other reserves | 140.63 | 58.50 | 58.50 | 58.50 | 58.50 |
| Retained earnings | 871.27 | 963.10 | 996.23 | 990.10 | 989.80 |
| Profit of the financial year | 9.70 | 33.13 | -6.13 | -0.30 | 22.49 |
| Shareholders equity total | 1 321.60 | 1 354.73 | 1 348.60 | 1 348.30 | 1 370.78 |
| Provisions | 14.31 | 12.96 | 11.25 | 10.12 | 7.90 |
| Non-current loans from credit institutions | 297.48 | 225.71 | 154.65 | 84.04 | 13.85 |
| Non-current other liabilities | 37.80 | 37.80 | 37.80 | 39.30 | 39.30 |
| Non-current liabilities total | 335.28 | 263.51 | 192.45 | 123.34 | 53.15 |
| Current loans from credit institutions | 72.35 | 72.48 | 75.46 | 72.80 | 72.50 |
| Current trade creditors | 11.11 | 10.00 | 10.00 | 10.00 | 10.23 |
| Current owed to participating | 123.93 | 184.38 | 211.55 | 261.78 | 310.85 |
| Short-term deferred tax liabilities | 2.07 | 8.69 | 6.51 | ||
| Other non-interest bearing current liabilities | 6.99 | 14.95 | 4.11 | 0.98 | 3.40 |
| Current liabilities total | 216.46 | 290.50 | 301.12 | 345.55 | 403.48 |
| Balance sheet total (liabilities) | 1 887.65 | 1 921.70 | 1 853.42 | 1 827.31 | 1 835.32 |
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.