Beierholm Foods - Næstved 2 ApS — Credit Rating and Financial Key Figures
CVR number: 39427087
Blegdammen 2, 4700 Næstved
nb@mcdmail.dk
tel: 41998899
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 819.95 | 9 358.41 | 10 939.28 | 9 703.17 | 10 799.59 |
| Employee benefit expenses | -8 826.60 | -8 340.38 | -9 568.91 | -10 249.94 | -10 053.97 |
| Total depreciation | - 613.45 | - 665.41 | -1 105.80 | -1 029.04 | -1 090.74 |
| EBIT | 379.90 | 352.62 | 264.57 | -1 575.80 | - 345.12 |
| Other financial income | 31.31 | 40.33 | 21.74 | 24.29 | 15.54 |
| Other financial expenses | - 131.32 | - 118.35 | - 134.37 | - 195.60 | - 429.22 |
| Pre-tax profit | 279.88 | 274.59 | 151.94 | -1 747.12 | - 758.80 |
| Income taxes | -61.74 | -60.51 | -51.03 | 401.97 | 252.55 |
| Net earnings | 218.14 | 214.08 | 100.92 | -1 345.15 | - 506.26 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 3 346.88 | 3 259.38 | 3 142.71 | 3 055.21 | 2 967.71 |
| Intangible assets total | 3 346.88 | 3 259.38 | 3 142.71 | 3 055.21 | 2 967.71 |
| Buildings | 1 380.14 | 1 367.74 | 2 400.50 | 2 818.39 | 2 731.87 |
| Machinery and equipment | 3 694.43 | 3 496.11 | 5 098.02 | 3 922.99 | 3 353.69 |
| Other tangible assets | 0.00 | ||||
| Tangible assets total | 5 074.57 | 4 863.85 | 7 498.52 | 6 741.38 | 6 085.56 |
| Other non-current investments | -0.00 | ||||
| Investments total | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Non-current loans receivable | 10.20 | 10.90 | 10.90 | 10.90 | 10.90 |
| Long term receivables total | 10.20 | 10.90 | 10.90 | 10.90 | 10.90 |
| Raw materials and consumables | 165.17 | 165.26 | 208.70 | 339.02 | 394.91 |
| Inventories total | 165.17 | 165.26 | 208.70 | 339.02 | 394.91 |
| Current trade debtors | 3.14 | 9.50 | 28.20 | 10.35 | 6.82 |
| Current amounts owed by group member comp. | 1 810.80 | 1 793.76 | 711.81 | 953.32 | 1 072.71 |
| Prepayments and accrued income | 48.87 | 27.65 | 33.85 | 48.98 | 44.57 |
| Current other receivables | 25.00 | 0.00 | 205.57 | ||
| Current deferred tax assets | 245.93 | 498.47 | |||
| Short term receivables total | 1 862.81 | 1 855.90 | 773.86 | 1 258.58 | 1 828.13 |
| Cash and bank deposits | 429.50 | 1 705.38 | 327.40 | 379.94 | 480.52 |
| Cash and cash equivalents | 429.50 | 1 705.38 | 327.40 | 379.94 | 480.52 |
| Balance sheet total (assets) | 11 089.13 | 12 060.66 | 12 162.08 | 11 985.02 | 11 967.72 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 250.00 | 2 250.00 | 2 250.00 | 2 250.00 | 2 250.00 |
| Retained earnings | -67.02 | 151.13 | 365.20 | 466.12 | - 879.03 |
| Profit of the financial year | 218.14 | 214.08 | 100.92 | -1 345.15 | - 506.26 |
| Shareholders equity total | 2 401.13 | 2 615.20 | 2 716.12 | 1 370.97 | 864.71 |
| Provisions | 44.50 | 105.01 | 156.04 | ||
| Non-current loans from credit institutions | 4 996.71 | 4 351.24 | 3 681.45 | 6 009.69 | 6 013.49 |
| Non-current other liabilities | 43.44 | 132.92 | |||
| Non-current liabilities total | 5 040.15 | 4 484.16 | 3 681.45 | 6 009.69 | 6 013.49 |
| Current loans from credit institutions | 1 212.60 | 633.00 | 3 612.25 | 1 816.91 | 2 161.19 |
| Current trade creditors | 973.26 | 1 188.53 | 483.61 | 1 757.52 | 1 599.57 |
| Current owed to group member | 276.07 | 29.04 | |||
| Other non-interest bearing current liabilities | 1 417.49 | 3 034.75 | 1 236.55 | 1 000.89 | 1 328.76 |
| Current liabilities total | 3 603.36 | 4 856.28 | 5 608.48 | 4 604.36 | 5 089.52 |
| Balance sheet total (liabilities) | 11 089.13 | 12 060.66 | 12 162.08 | 11 985.02 | 11 967.72 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.