DITLEV-BURKE INDUSTRIAL TOOLS A/S — Credit Rating and Financial Key Figures
CVR number: 32266436
Bobjergvej 2, 4550 Asnæs
fln@ditlevburke.com
tel: 59648485
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 27 793.83 | 36 680.27 | 36 455.76 | 18 414.72 | 22 730.23 |
Employee benefit expenses | -23 424.54 | -25 383.77 | -24 673.18 | -18 289.53 | -17 506.94 |
Total depreciation | - 796.82 | ||||
EBIT | 3 572.48 | 11 296.51 | 11 782.58 | 125.19 | 5 223.29 |
Other financial income | 237.22 | 360.48 | 440.14 | 582.67 | 413.69 |
Other financial expenses | - 411.08 | - 141.59 | - 141.12 | - 381.97 | - 610.07 |
Pre-tax profit | 3 398.62 | 11 515.40 | 12 081.60 | 325.89 | 5 026.90 |
Income taxes | - 755.60 | -2 534.57 | -2 660.44 | -73.06 | -1 109.51 |
Net earnings | 2 643.02 | 8 980.82 | 9 421.16 | 252.83 | 3 917.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Semifinished products | 5 864.75 | 4 528.26 | 7 973.99 | 6 591.97 | 5 264.37 |
Raw materials and consumables | 6 691.24 | 6 091.97 | 10 331.54 | 9 473.75 | 8 000.54 |
Finished products/goods | 2 262.41 | 995.92 | 3 371.91 | 1 677.93 | 913.23 |
Inventories total | 14 818.40 | 11 616.14 | 21 677.43 | 17 743.65 | 14 178.14 |
Current trade debtors | 15 494.44 | 22 672.73 | 20 922.67 | 16 384.29 | 17 359.19 |
Current amounts owed by group member comp. | 5 303.97 | 12 399.66 | 6 238.69 | 8 599.65 | 3 755.70 |
Prepayments and accrued income | 317.21 | 24.10 | 28.10 | 31.39 | 71.16 |
Current other receivables | 2 826.07 | 7 534.72 | 7 222.53 | 9 985.73 | 8 674.49 |
Current deferred tax assets | 161.19 | 35.00 | 138.36 | ||
Short term receivables total | 24 102.88 | 42 631.21 | 34 446.99 | 35 139.42 | 29 860.53 |
Cash and bank deposits | 5 600.72 | 1 411.55 | 5.33 | 2.49 | 6.28 |
Cash and cash equivalents | 5 600.72 | 1 411.55 | 5.33 | 2.49 | 6.28 |
Balance sheet total (assets) | 44 522.01 | 55 658.90 | 56 129.76 | 52 885.57 | 44 044.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 6 000.00 | 6 000.00 | 8 000.00 | 3 000.00 | |
Retained earnings | 18 723.96 | 15 366.98 | 18 347.81 | 19 768.97 | 17 021.80 |
Profit of the financial year | 2 643.02 | 8 980.82 | 9 421.16 | 252.83 | 3 917.39 |
Shareholders equity total | 21 866.98 | 30 847.81 | 34 268.97 | 28 521.80 | 24 439.19 |
Provisions | 101.00 | 176.41 | 71.04 | ||
Non-current other liabilities | 1 359.49 | 2 278.48 | |||
Non-current deferred tax liabilities | 1 368.61 | 1 214.88 | |||
Non-current liabilities total | 1 359.49 | 2 278.48 | 1 368.61 | 1 214.88 | |
Current loans from credit institutions | 9.45 | 3 102.20 | 9 750.06 | 6 540.50 | |
Current trade creditors | 10 310.17 | 13 521.58 | 10 860.88 | 5 858.26 | 7 916.29 |
Current owed to group member | 6 380.83 | 2 196.04 | |||
Short-term deferred tax liabilities | 825.55 | 1 872.38 | 2 796.44 | 2 796.44 | |
Other non-interest bearing current liabilities | 3 769.54 | 7 037.65 | 3 732.66 | 3 586.57 | 3 863.05 |
Current liabilities total | 21 295.54 | 22 431.61 | 20 492.18 | 24 187.36 | 18 319.83 |
Balance sheet total (liabilities) | 44 522.01 | 55 658.90 | 56 129.76 | 52 885.57 | 44 044.95 |
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.