BENT URUP HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 27058027
Plantagevej 45, Snoghøj 7000 Fredericia
bent@urup.biz
tel: 26306000
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 825.56 | 1 483.75 | 2 266.14 | 565.91 | 476.21 |
Employee benefit expenses | -47.54 | - 229.99 | -0.41 | - 205.57 | - 444.28 |
Other operating expenses | -15.33 | ||||
Total depreciation | - 152.15 | - 242.34 | - 152.15 | - 152.15 | - 152.15 |
EBIT | -1 025.25 | 996.09 | 2 113.58 | 208.19 | - 120.21 |
Other financial income | 12.36 | 13.92 | 23.44 | 12.48 | 124.99 |
Other financial expenses | -62.58 | -57.04 | -17.27 | -47.91 | -28.16 |
Net income from associates (fin.) | 140.41 | - 270.89 | -58.90 | 409.26 | - 457.63 |
Pre-tax profit | - 935.07 | 682.08 | 2 060.85 | 582.03 | - 481.01 |
Income taxes | 268.74 | - 223.98 | - 466.62 | -24.20 | -11.59 |
Net earnings | - 666.33 | 458.10 | 1 594.24 | 557.83 | - 492.60 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 8 305.39 | 8 153.25 | 8 001.10 | 7 848.95 | 7 696.81 |
Tangible assets total | 8 305.39 | 8 153.25 | 8 001.10 | 7 848.95 | 7 696.81 |
Holdings in group member companies | 1 831.41 | 1 721.07 | 1 892.44 | 508.13 | 5.30 |
Participating interests | 297.87 | 197.04 | 72.64 | ||
Investments total | 2 129.28 | 1 918.11 | 1 965.08 | 508.13 | 5.30 |
Non-current loans receivable | 2 000.00 | 2 000.00 | 2 008.84 | 2 008.84 | |
Long term receivables total | 2 000.00 | 2 000.00 | 2 008.84 | 2 008.84 | |
Inventories total | |||||
Current trade debtors | 1 271.14 | 20.17 | 18.89 | 20.26 | |
Current amounts owed by group member comp. | 174.78 | 62.89 | 414.22 | 467.20 | |
Current owed by particip. interest comp. | 431.00 | 37.83 | |||
Prepayments and accrued income | 10.25 | 10.42 | 10.43 | 11.93 | |
Current other receivables | 311.11 | 0.29 | 2.48 | 561.42 | 551.50 |
Current deferred tax assets | 660.35 | 348.03 | 89.39 | 93.78 | 114.76 |
Short term receivables total | 1 577.24 | 1 730.43 | 122.46 | 1 098.74 | 1 165.66 |
Cash and bank deposits | 2 521.24 | 1 322.24 | 4 384.40 | 3 464.09 | 2 224.13 |
Cash and cash equivalents | 2 521.24 | 1 322.24 | 4 384.40 | 3 464.09 | 2 224.13 |
Balance sheet total (assets) | 14 533.15 | 15 124.02 | 16 473.05 | 14 928.74 | 13 100.74 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 400.00 | 400.00 | 400.00 | 1 100.00 | 150.00 |
Other reserves | 1 003.58 | 1 297.51 | 1 260.92 | 255.91 | |
Retained earnings | 11 727.69 | 10 367.43 | 10 462.11 | 11 961.37 | 12 625.10 |
Profit of the financial year | - 666.33 | 458.10 | 1 594.24 | 557.83 | - 492.60 |
Shareholders equity total | 12 589.94 | 12 648.04 | 13 842.27 | 14 000.10 | 12 407.50 |
Non-current loans from credit institutions | 240.97 | 226.57 | 211.77 | ||
Non-current accruals and deferred income | 86.59 | 88.70 | 131.98 | 131.98 | |
Non-current other liabilities | 1 000.00 | ||||
Non-current deferred tax liabilities | 209.70 | ||||
Non-current liabilities total | 240.97 | 1 313.17 | 510.17 | 131.98 | 131.98 |
Current bonds | 1 000.00 | ||||
Current loans from credit institutions | 14.50 | 14.50 | 14.70 | ||
Current trade creditors | 38.00 | 81.23 | 38.00 | 38.00 | 38.00 |
Current owed to group member | 1 351.89 | 856.91 | 854.38 | 61.76 | 64.09 |
Short-term deferred tax liabilities | 7.25 | 283.85 | 43.50 | ||
Other non-interest bearing current liabilities | 290.61 | 210.18 | 199.53 | 395.18 | 393.16 |
Accruals and deferred income | 14.00 | 17.87 | 22.51 | ||
Current liabilities total | 1 702.25 | 1 162.82 | 2 120.60 | 796.66 | 561.27 |
Balance sheet total (liabilities) | 14 533.15 | 15 124.02 | 16 473.05 | 14 928.74 | 13 100.74 |
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.