A/S GØDDING MØLLE SKOVBRUG
CVR number: 34935319
Gødding Møllevej 1, 7183 Randbøl
dt@gmskovbrug.dk
tel: 75883308
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 433.51 | 444.66 | 587.10 | 754.89 | 961.71 |
| Employee benefit expenses | - 339.12 | - 244.36 | - 145.55 | -95.99 | -5.69 |
| Total depreciation | - 113.34 | -93.65 | - 111.88 | - 103.07 | - 102.31 |
| EBIT | -18.95 | 106.65 | 329.67 | 555.83 | 853.71 |
| Other financial income | 0.94 | 7.23 | 8.58 | 0.10 | |
| Other financial expenses | - 268.16 | - 261.34 | - 260.69 | - 299.84 | - 852.29 |
| Pre-tax profit | - 286.18 | - 154.69 | 76.21 | 264.57 | 1.52 |
| Income taxes | 62.84 | 33.94 | -16.82 | -58.48 | -0.58 |
| Net earnings | - 223.34 | - 120.75 | 59.39 | 206.10 | 0.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 21 038.31 | 17 661.99 | 21 200.00 | 21 200.00 | 21 200.00 |
| Machinery and equipment | 29.33 | 6.53 | 18.95 | 56.13 | |
| Advance payments and construction in progress | 3 282.98 | 3 189.63 | 3 294.54 | 3 248.91 | |
| Tangible assets total | 21 067.64 | 20 951.50 | 24 389.63 | 24 513.48 | 24 505.04 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 274.37 | 175.55 | 182.16 | 313.63 | 325.70 |
| Prepayments and accrued income | 5.23 | 5.16 | |||
| Current other receivables | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 |
| Current deferred tax assets | 0.21 | ||||
| Short term receivables total | 286.18 | 187.08 | 188.54 | 320.00 | 332.07 |
| Other current investments | 13.98 | 13.45 | 20.68 | 29.26 | 29.36 |
| Cash and bank deposits | 14.23 | 8.99 | 10.41 | 35.17 | 77.21 |
| Cash and cash equivalents | 28.21 | 22.44 | 31.09 | 64.43 | 106.57 |
| Balance sheet total (assets) | 21 382.03 | 21 161.02 | 24 609.26 | 24 897.91 | 24 943.68 |
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 |
| Asset revaluation reserve | 9 244.10 | 9 244.10 | 12 003.75 | 12 003.75 | 12 003.75 |
| Retained earnings | -5 460.02 | -5 683.36 | -5 804.11 | -5 744.72 | -5 538.62 |
| Profit of the financial year | - 223.34 | - 120.75 | 59.39 | 206.10 | 0.93 |
| Shareholders equity total | 4 560.74 | 4 439.99 | 7 259.03 | 7 465.13 | 7 466.06 |
| Provisions | 51.69 | 17.75 | 812.93 | 871.41 | 871.99 |
| Non-current loans from credit institutions | 14 065.00 | 14 065.00 | 14 065.00 | 14 065.00 | 14 065.00 |
| Non-current liabilities total | 14 065.00 | 14 065.00 | 14 065.00 | 14 065.00 | 14 065.00 |
| Current loans from credit institutions | 1 896.39 | 1 825.68 | 1 687.73 | 1 860.29 | 1 850.73 |
| Current trade creditors | 66.28 | 34.19 | 201.52 | 81.75 | 151.83 |
| Current owed to participating | 557.23 | 557.71 | 405.64 | 329.74 | 400.83 |
| Other non-interest bearing current liabilities | 184.71 | 220.70 | 177.41 | 224.60 | 137.24 |
| Current liabilities total | 2 704.60 | 2 638.28 | 2 472.30 | 2 496.38 | 2 540.63 |
| Balance sheet total (liabilities) | 21 382.03 | 21 161.02 | 24 609.26 | 24 897.91 | 24 943.68 |
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.