OLLERUP MASKINFABRIK A/S
CVR number: 33272219
Holbækvej 79, Ollerup 4200 Slagelse
tel: 58266121
www.ollerupmaskinfabrik.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 541.16 | 11 685.79 | 14 753.42 | 13 549.20 | 12 626.57 |
| Employee benefit expenses | -8 687.23 | -8 846.40 | -9 772.92 | -2 248.48 | -2 282.92 |
| Other operating expenses | - 617.84 | - 313.78 | - 217.15 | -55.29 | |
| Total depreciation | - 924.13 | - 726.35 | - 673.43 | - 637.57 | - 725.84 |
| EBIT | 311.95 | 1 799.26 | 4 089.92 | 1 924.81 | 1 752.57 |
| Other financial income | 19.61 | 16.45 | 21.78 | 60.51 | 57.54 |
| Other financial expenses | - 119.58 | -55.06 | -30.27 | - 139.05 | -72.06 |
| Pre-tax profit | 211.98 | 1 760.65 | 4 081.43 | 1 846.28 | 1 738.06 |
| Income taxes | -95.48 | - 445.30 | - 970.16 | - 469.55 | - 477.80 |
| Net earnings | 116.50 | 1 315.35 | 3 111.28 | 1 376.73 | 1 260.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 157.75 | 1 119.44 | 1 330.32 | 2 438.35 | 2 302.99 |
| Machinery and equipment | 2 176.81 | 1 584.25 | 1 536.77 | 1 511.34 | 1 676.00 |
| Advance payments and construction in progress | 253.50 | 139.81 | |||
| Tangible assets total | 3 334.57 | 2 703.70 | 3 120.59 | 4 089.50 | 3 979.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 775.78 | 1 080.51 | 1 360.81 | 1 752.56 | 1 730.31 |
| Raw materials and consumables | 1 204.61 | 1 443.11 | 1 716.03 | 2 875.27 | 3 861.76 |
| Finished products/goods | 526.32 | 307.01 | 412.09 | 371.74 | 642.07 |
| Inventories total | 2 506.71 | 2 830.64 | 3 488.92 | 4 999.57 | 6 234.14 |
| Current trade debtors | 3 804.59 | 5 140.06 | 6 593.93 | 4 932.99 | 5 550.48 |
| Current amounts owed by group member comp. | 197.24 | 1 412.73 | 1 297.03 | 543.32 | |
| Prepayments and accrued income | 22.07 | 26.25 | 136.11 | ||
| Current other receivables | 142.46 | 79.82 | 648.58 | 373.24 | 51.58 |
| Short term receivables total | 4 166.36 | 6 632.61 | 8 539.54 | 5 875.80 | 5 738.17 |
| Cash and bank deposits | 1 050.14 | 114.44 | 15.75 | 20.07 | 158.52 |
| Cash and cash equivalents | 1 050.14 | 114.44 | 15.75 | 20.07 | 158.52 |
| Balance sheet total (assets) | 11 057.79 | 12 281.39 | 15 164.80 | 14 984.95 | 16 109.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 197.24 | 1 200.00 | |||
| Retained earnings | 5 224.27 | 5 340.77 | 5 456.12 | 8 567.40 | 9 944.13 |
| Profit of the financial year | 116.50 | 1 315.35 | 3 111.28 | 1 376.73 | 1 260.26 |
| Shareholders equity total | 6 038.02 | 7 156.12 | 10 267.40 | 10 444.13 | 11 704.38 |
| Provisions | 104.39 | 114.44 | 149.29 | 212.37 | 287.75 |
| Non-current other liabilities | 274.96 | ||||
| Non-current liabilities total | 274.96 | ||||
| Current loans from credit institutions | 104.88 | 1 051.85 | 42.48 | ||
| Current trade creditors | 974.94 | 1 332.98 | 1 284.50 | 1 210.51 | 2 554.69 |
| Current owed to group member | 2 548.85 | 1 928.84 | 276.78 | ||
| Short-term deferred tax liabilities | 101.33 | 435.25 | 935.31 | 406.47 | 402.42 |
| Other non-interest bearing current liabilities | 1 015.30 | 3 137.72 | 1 476.46 | 740.14 | 883.80 |
| Current liabilities total | 4 640.42 | 5 010.82 | 4 748.11 | 4 328.45 | 4 117.70 |
| Balance sheet total (liabilities) | 11 057.79 | 12 281.39 | 15 164.80 | 14 984.95 | 16 109.82 |
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.