SMALL BATCH DISTILLERS APS
CVR number: 36185392
Sevelskovbyvej 4, Djeld 7830 Vinderup
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 24.20 | 10.19 | 33.64 | 246.71 | 151.00 |
| Employee benefit expenses | -41.25 | -40.56 | |||
| Total depreciation | -6.67 | -3.34 | -5.23 | -9.23 | -30.75 |
| EBIT | 17.53 | 6.85 | 28.41 | 196.23 | 79.68 |
| Other financial expenses | -2.69 | -0.60 | -4.33 | -43.55 | -62.65 |
| Pre-tax profit | 14.84 | 6.25 | 24.08 | 152.68 | 17.04 |
| Income taxes | -3.27 | -1.41 | -3.46 | -33.59 | -3.75 |
| Net earnings | 11.58 | 4.85 | 20.62 | 119.09 | 13.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 563.85 | 1 004.67 | 1 001.39 | ||
| Machinery and equipment | 38.35 | 43.04 | 91.86 | 139.55 | 168.30 |
| Tangible assets total | 38.35 | 43.04 | 655.71 | 1 144.22 | 1 169.69 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 133.51 | 142.51 | 123.38 | 148.89 | 331.42 |
| Inventories total | 133.51 | 142.51 | 123.38 | 148.89 | 331.42 |
| Current trade debtors | 17.29 | 14.46 | 0.64 | ||
| Prepayments and accrued income | 6.59 | ||||
| Current other receivables | 46.39 | 270.01 | |||
| Current deferred tax assets | 4.38 | 2.97 | |||
| Short term receivables total | 21.67 | 17.43 | 47.03 | 270.01 | 6.59 |
| Cash and bank deposits | 0.38 | 22.69 | 20.94 | 0.19 | 0.19 |
| Cash and cash equivalents | 0.38 | 22.69 | 20.94 | 0.19 | 0.19 |
| Balance sheet total (assets) | 193.91 | 225.67 | 847.06 | 1 563.32 | 1 507.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 14.00 | 14.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -28.34 | -16.77 | 1.08 | 21.70 | 140.78 |
| Profit of the financial year | 11.58 | 4.85 | 20.62 | 119.09 | 13.28 |
| Shareholders equity total | -2.77 | 2.08 | 61.70 | 180.78 | 194.07 |
| Provisions | 0.49 | 34.08 | 37.83 | ||
| Non-current bonds | 250.00 | 250.00 | 500.00 | ||
| Non-current loans from credit institutions | 435.08 | ||||
| Non-current liabilities total | 250.00 | 250.00 | 935.08 | ||
| Current loans from credit institutions | 15.15 | 356.68 | 935.70 | 154.12 | |
| Current trade creditors | 12.64 | 5.00 | 18.66 | 7.29 | 22.09 |
| Current owed to participating | 151.74 | 192.83 | 153.83 | 153.83 | 155.44 |
| Other non-interest bearing current liabilities | 17.14 | 25.76 | 5.70 | 1.64 | 9.27 |
| Current liabilities total | 196.68 | 223.59 | 534.88 | 1 098.45 | 340.91 |
| Balance sheet total (liabilities) | 193.91 | 225.67 | 847.06 | 1 563.32 | 1 507.89 |
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.