DANSK BRANDTEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 11171087
Sydvestvej 98, 2600 Glostrup
brand@securitas.dk
tel: 70111333
www.danskbrandteknik.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 39 801.56 | 40 440.89 | 42 533.33 | 43 618.19 | 41 957.08 |
Employee benefit expenses | -28 825.62 | -31 215.26 | -30 689.86 | -33 131.04 | -30 191.34 |
Other operating expenses | - 407.90 | -78.20 | -14.99 | ||
Total depreciation | -2 534.26 | -2 629.94 | -2 022.93 | -1 205.85 | -1 385.15 |
EBIT | 8 441.68 | 6 595.70 | 9 412.64 | 9 203.10 | 10 365.60 |
Other financial income | 234.43 | 337.68 | 106.05 | 119.98 | 732.24 |
Other financial expenses | - 120.77 | - 121.42 | - 183.52 | - 133.66 | - 163.45 |
Pre-tax profit | 8 555.34 | 6 811.95 | 9 335.17 | 9 189.41 | 10 934.39 |
Income taxes | -1 876.65 | -1 524.89 | -2 050.66 | -2 027.12 | -2 278.42 |
Net earnings | 6 678.69 | 5 287.05 | 7 284.51 | 7 162.29 | 8 655.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 6 134.41 | 4 782.01 | 4 016.08 | 5 766.33 | 5 977.08 |
Tangible assets total | 6 134.41 | 4 782.01 | 4 016.08 | 5 766.33 | 5 977.08 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 1 960.31 | 2 805.64 | 2 284.57 | 4 104.44 | 6 557.85 |
Inventories total | 1 960.31 | 2 805.64 | 2 284.57 | 4 104.44 | 6 557.85 |
Current trade debtors | 13 494.44 | 13 207.79 | 13 850.54 | 21 676.05 | 12 753.25 |
Current amounts owed by group member comp. | 3 532.72 | 5 484.78 | 2 314.16 | 3 549.70 | 2 808.86 |
Prepayments and accrued income | 20.36 | 97.50 | 99.80 | 572.78 | 553.69 |
Current other receivables | 100.79 | 20.40 | 24.35 | 179.25 | 38.32 |
Current deferred tax assets | 488.99 | 549.00 | 556.90 | 133.06 | 301.36 |
Short term receivables total | 17 637.31 | 19 359.47 | 16 845.76 | 26 110.85 | 16 455.49 |
Other current investments | 180.87 | ||||
Cash and bank deposits | 7 857.39 | 4 685.44 | 12 558.80 | 10 266.50 | 23 406.06 |
Cash and cash equivalents | 8 038.26 | 4 685.44 | 12 558.80 | 10 266.50 | 23 406.06 |
Balance sheet total (assets) | 33 770.28 | 31 632.57 | 35 705.21 | 46 248.11 | 52 396.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 10 000.00 | ||||
Retained earnings | 446.37 | 7 125.06 | 12 412.11 | 19 696.62 | 26 858.91 |
Profit of the financial year | 6 678.69 | 5 287.05 | 7 284.51 | 7 162.29 | 8 655.96 |
Shareholders equity total | 18 125.06 | 13 412.11 | 20 696.62 | 27 858.91 | 36 514.87 |
Non-current other liabilities | 573.43 | 1 731.51 | 1 382.75 | ||
Non-current deferred tax liabilities | 1 411.78 | 1 411.78 | |||
Non-current liabilities total | 573.43 | 1 731.51 | 1 382.75 | 1 411.78 | 1 411.78 |
Advances received | 179.01 | 309.19 | |||
Current trade creditors | 1 546.53 | 989.64 | 1 628.88 | 4 201.98 | 2 834.35 |
Current owed to group member | 1 099.36 | 2 342.31 | 192.68 | 188.52 | 6.22 |
Short-term deferred tax liabilities | 1 204.06 | 339.11 | 2 058.56 | 1 603.27 | 2 575.65 |
Other non-interest bearing current liabilities | 4 412.58 | 5 944.34 | 2 924.27 | 2 936.50 | 2 321.88 |
Accruals and deferred income | 6 630.26 | 6 564.37 | 6 821.45 | 8 047.15 | 6 731.74 |
Current liabilities total | 15 071.80 | 16 488.94 | 13 625.84 | 16 977.42 | 14 469.84 |
Balance sheet total (liabilities) | 33 770.28 | 31 632.57 | 35 705.21 | 46 248.11 | 52 396.50 |
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.