DAGLI'BRUGSEN PINDSTRUP
CVR number: 57835818
Storegade 62, Pindstrup 8550 Ryomgård
tel: 86396014
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 14 469.00 | 14 978.00 | 15 289.00 | 16 286.26 | 15 575.68 |
| Other operating income | 174.92 | 512.04 | |||
| Costs of manufacturing | -14 305.08 | -13 073.75 | |||
| External services | -1 247.30 | -1 023.93 | |||
| Gross profit | 1 379.00 | 1 586.00 | 1 603.00 | 908.80 | 1 990.03 |
| Employee benefit expenses | -1 758.94 | -2 202.73 | |||
| Total depreciation | - 101.40 | -91.20 | |||
| EBIT | - 381.00 | - 275.00 | - 223.00 | - 951.55 | - 303.90 |
| Other financial income | 0.06 | 0.23 | |||
| Other financial expenses | -27.45 | -78.40 | |||
| Income from other inv. held as non-curr. assets | 122.80 | 115.20 | |||
| Net income from associates (fin.) | -0.20 | -0.67 | |||
| Pre-tax profit | - 281.00 | - 135.00 | -96.00 | - 856.35 | - 267.53 |
| Income taxes | 2.58 | ||||
| Net earnings | - 281.00 | - 135.00 | -96.00 | - 853.76 | - 267.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 440.70 | 2 377.24 | |||
| Machinery and equipment | 52.91 | 25.18 | |||
| Tangible assets total | 2 493.62 | 2 402.42 | |||
| Participating interests | 68.13 | 69.47 | |||
| Other receivables | 4 474.00 | 4 761.00 | 4 688.00 | ||
| Investments total | 4 474.00 | 4 761.00 | 4 688.00 | 68.13 | 69.47 |
| Non-current loans receivable | 531.21 | 531.21 | |||
| Long term receivables total | 531.21 | 531.21 | |||
| Finished products/goods | 1 138.69 | 1 085.01 | |||
| Inventories total | 1 138.69 | 1 085.01 | |||
| Current trade debtors | 98.65 | 115.55 | |||
| Prepayments and accrued income | 4.16 | 13.78 | |||
| Current other receivables | 127.00 | 136.09 | |||
| Current deferred tax assets | 33.15 | 31.11 | |||
| Short term receivables total | 262.97 | 296.52 | |||
| Cash and bank deposits | 184.76 | 48.02 | |||
| Cash and cash equivalents | 184.76 | 48.02 | |||
| Balance sheet total (assets) | 4 474.00 | 4 761.00 | 4 688.00 | 4 679.37 | 4 432.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 203.00 | 3 069.00 | 2 973.00 | 31.83 | 33.63 |
| Asset revaluation reserve | 35.02 | 33.43 | |||
| Retained earnings | 281.00 | 135.00 | 96.00 | 2 907.31 | 2 055.14 |
| Profit of the financial year | - 281.00 | - 135.00 | -96.00 | - 853.76 | - 267.53 |
| Shareholders equity total | 3 203.00 | 3 069.00 | 2 973.00 | 2 120.40 | 1 854.66 |
| Non-current deferred tax liabilities | 109.23 | 110.17 | |||
| Non-current liabilities total | 109.23 | 110.17 | |||
| Current trade creditors | 2 285.45 | 2 198.54 | |||
| Other non-interest bearing current liabilities | 164.29 | 269.25 | |||
| Current liabilities total | 2 449.73 | 2 467.80 | |||
| Balance sheet total (liabilities) | 3 203.00 | 3 069.00 | 2 973.00 | 4 679.37 | 4 432.64 |
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.