Better Energy Holding A/S
CVR number: 31865883
Gammel Kongevej 60, 1850 Frederiksberg C
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 527.54 | 1 066.05 | 1 550.54 | 2 864.17 | 2 501.11 |
| Costs of manufacturing | -2 303.39 | -1 492.22 | |||
| External services | -1 338.48 | ||||
| Gross profit | 527.54 | 1 066.05 | 212.06 | 560.78 | 1 008.89 |
| Employee benefit expenses | -45.54 | - 107.51 | - 211.30 | ||
| Other operating expenses | - 506.85 | -1 046.36 | - 131.96 | -43.22 | -71.80 |
| Total depreciation | -9.07 | -13.01 | -33.00 | ||
| EBIT | 20.70 | 19.69 | 25.49 | 397.04 | 692.79 |
| Other financial income | 7.01 | 17.29 | 72.04 | ||
| Other financial expenses | -44.99 | - 116.26 | |||
| Net income from associates (fin.) | - 223.58 | - 469.64 | |||
| Pre-tax profit | 20.70 | 19.69 | 32.49 | 145.76 | 178.94 |
| Income taxes | -31.75 | -46.65 | |||
| Net earnings | 20.70 | 19.69 | 32.49 | 114.02 | 132.29 |
Assets (mDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 11.98 | 31.61 | 20.32 |
| Goodwill | 2.72 | ||
| Intangible assets total | 14.71 | 31.61 | 20.32 |
| Buildings | 33.13 | ||
| Machinery and equipment | 0.10 | ||
| Other tangible assets | 3.87 | 51.47 | 75.33 |
| Tangible assets total | 37.10 | 51.47 | 75.33 |
| Participating interests | 43.42 | 22.85 | 104.22 |
| Other non-current investments | 80.77 | 522.37 | 1 356.23 |
| Investments total | 124.19 | 545.22 | 1 460.45 |
| Deferred tax assets | 31.13 | 33.43 | 61.62 |
| Long term receivables total | 31.13 | 33.43 | 61.62 |
| Inventories total | 280.44 | 276.11 | 1 320.29 |
| Current trade debtors | 26.71 | 24.53 | 10.77 |
| Prepayments and accrued income | 25.07 | 267.41 | 246.49 |
| Current other receivables | 815.15 | 717.05 | 822.71 |
| Short term receivables total | 866.93 | 1 008.99 | 1 079.97 |
| Cash and bank deposits | 612.24 | 1 081.33 | 532.16 |
| Cash and cash equivalents | 612.24 | 1 081.33 | 532.16 |
| Balance sheet total (assets) | 1 966.74 | 3 028.15 | 4 550.15 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.61 | 0.71 | 0.71 | ||
| Other reserves | 370.49 | 381.87 | 0.95 | 1 049.37 | 1 239.24 |
| Retained earnings | -20.70 | -19.69 | 340.59 | - 114.02 | - 132.29 |
| Profit of the financial year | 20.70 | 19.69 | 32.49 | 114.02 | 132.29 |
| Minority interest (BS) | 4.84 | 3.70 | 2.62 | ||
| Shareholders equity total | 370.49 | 381.87 | 379.48 | 1 053.77 | 1 242.57 |
| Provisions | 6.17 | ||||
| Non-current bonds | 6.35 | ||||
| Non-current loans from credit institutions | 63.47 | 58.66 | 52.38 | ||
| Non-current leasing loans | 63.96 | 67.71 | 93.48 | ||
| Provisions | 3.08 | 3.10 | 3.88 | ||
| Non-current other liabilities | 1 087.21 | 1 484.97 | 1 792.80 | ||
| Non-current liabilities total | 1 224.07 | 1 614.43 | 1 942.53 | ||
| Current loans from credit institutions | 13.93 | 156.53 | 407.72 | ||
| Current leasing loans | 3.35 | 9.07 | 16.45 | ||
| Current trade creditors | 94.25 | 116.17 | 40.42 | ||
| Short-term deferred tax liabilities | 47.16 | 1.32 | 67.40 | ||
| Other non-interest bearing current liabilities | - 370.49 | - 381.87 | 175.03 | 52.31 | 312.94 |
| Accruals and deferred income | 29.47 | 24.54 | 520.11 | ||
| Current liabilities total | - 370.49 | - 381.87 | 363.19 | 359.94 | 1 365.05 |
| Balance sheet total (liabilities) | 1 972.91 | 3 028.15 | 4 550.15 |
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.