DUO LINE ApS — Credit Rating and Financial Key Figures
CVR number: 21837571
Vadehavsvej 1, 6852 Billum
duoline@duoline.dk
tel: 75272121
www.duoline.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 532.13 | 7 441.20 | 6 721.94 | 6 782.01 | 7 965.09 |
Employee benefit expenses | -4 541.81 | -5 310.46 | -5 195.88 | -5 744.68 | -6 133.86 |
Other operating expenses | -77.33 | ||||
Total depreciation | - 166.83 | - 198.54 | - 133.88 | - 168.98 | - 148.74 |
EBIT | 1 823.49 | 1 932.21 | 1 392.18 | 868.35 | 1 605.17 |
Other financial income | 3.19 | 8.72 | 34.44 | 64.49 | 13.78 |
Other financial expenses | -11.44 | -9.62 | -84.37 | - 169.87 | - 194.91 |
Pre-tax profit | 1 815.24 | 1 931.32 | 1 342.26 | 762.98 | 1 424.04 |
Income taxes | - 404.61 | - 429.96 | - 302.36 | - 189.31 | - 326.28 |
Net earnings | 1 410.63 | 1 501.36 | 1 039.90 | 573.67 | 1 097.76 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 282.97 | 146.21 | 116.25 | 195.54 | 253.57 |
Tangible assets total | 282.97 | 146.21 | 116.25 | 195.54 | 253.57 |
Other receivables | 44.70 | 44.70 | 44.70 | 44.70 | 44.70 |
Investments total | 44.70 | 44.70 | 44.70 | 44.70 | 44.70 |
Long term receivables total | |||||
Raw materials and consumables | 2 300.63 | 2 936.33 | 3 689.21 | 4 098.17 | 4 601.85 |
Inventories total | 2 300.63 | 2 936.33 | 3 689.21 | 4 098.17 | 4 601.85 |
Current trade debtors | 2 732.48 | 1 496.97 | 2 353.96 | 1 489.90 | 3 774.15 |
Prepayments and accrued income | 150.71 | 158.97 | 268.02 | 215.35 | 358.85 |
Current other receivables | 1 330.80 | 2 479.33 | 1 423.90 | 1 183.10 | |
Short term receivables total | 2 883.19 | 2 986.74 | 5 101.31 | 3 129.16 | 5 316.10 |
Cash and bank deposits | 852.80 | 2 091.06 | 1.43 | 6.53 | 2.14 |
Cash and cash equivalents | 852.80 | 2 091.06 | 1.43 | 6.53 | 2.14 |
Balance sheet total (assets) | 6 364.29 | 8 205.04 | 8 952.90 | 7 474.09 | 10 218.35 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 180.77 | 180.77 | 180.77 | 180.77 | 180.77 |
Share premium account | 274.60 | ||||
Shares repurchased | 1 400.00 | 1 400.00 | 600.00 | 500.00 | |
Retained earnings | -57.41 | 227.82 | 1 129.18 | 1 669.08 | 2 242.75 |
Profit of the financial year | 1 410.63 | 1 501.36 | 1 039.90 | 573.67 | 1 097.76 |
Shareholders equity total | 3 208.58 | 3 309.94 | 2 949.84 | 2 923.51 | 3 521.28 |
Provisions | 14.00 | 4.00 | 14.00 | 29.00 | 41.60 |
Non-current loans from credit institutions | 144.90 | 79.94 | 14.04 | ||
Non-current other liabilities | 16.74 | ||||
Non-current liabilities total | 161.65 | 79.94 | 14.04 | ||
Current loans from credit institutions | 68.17 | 118.43 | 2 640.09 | 668.06 | 1 097.88 |
Current trade creditors | 725.93 | 845.59 | 851.82 | 763.05 | 899.34 |
Short-term deferred tax liabilities | 392.07 | 428.57 | 291.74 | 101.90 | 302.98 |
Other non-interest bearing current liabilities | 1 793.90 | 3 418.57 | 2 191.36 | 2 988.56 | 4 355.27 |
Current liabilities total | 2 980.07 | 4 811.15 | 5 975.02 | 4 521.58 | 6 655.48 |
Balance sheet total (liabilities) | 6 364.29 | 8 205.04 | 8 952.90 | 7 474.09 | 10 218.35 |
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.