GUSTAV ØSTERGAARDS MASKINFABRIK A/S
CVR number: 16762083
Hedevej 44, 7171 Uldum
info@gustav-oestergaard.dk
tel: 75820588
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 238.08 | 5 440.43 | 4 309.87 | 5 832.78 | 4 689.66 |
| Employee benefit expenses | -4 221.50 | -4 884.88 | -3 951.62 | -4 550.03 | -4 319.92 |
| Total depreciation | - 335.81 | - 335.81 | -77.27 | -99.59 | - 217.55 |
| EBIT | - 319.22 | 219.75 | 280.98 | 1 183.16 | 152.19 |
| Other financial income | 0.15 | ||||
| Other financial expenses | -46.26 | -41.13 | -16.45 | -54.60 | - 105.58 |
| Pre-tax profit | - 365.32 | 178.62 | 264.54 | 1 128.56 | 46.61 |
| Income taxes | 36.00 | -84.00 | -60.14 | - 248.31 | -10.89 |
| Net earnings | - 329.32 | 94.62 | 204.40 | 880.24 | 35.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 65.14 | ||||
| Goodwill | 200.00 | ||||
| Intangible assets total | 265.14 | ||||
| Buildings | 323.51 | 252.84 | 301.57 | 1 541.02 | 1 416.13 |
| Tangible assets total | 323.51 | 252.84 | 301.57 | 1 541.02 | 1 416.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 121.10 | 44.99 | 11.09 | 63.91 | 7.70 |
| Raw materials and consumables | 386.40 | 421.07 | 665.49 | 789.93 | 889.21 |
| Advance payments | 138.79 | ||||
| Inventories total | 507.50 | 466.06 | 815.37 | 853.84 | 896.91 |
| Current trade debtors | 1 429.53 | 1 788.83 | 1 754.83 | 2 396.58 | 1 448.83 |
| Prepayments and accrued income | 2.50 | ||||
| Current other receivables | 12.20 | 10.36 | 10.56 | 25.73 | 347.79 |
| Current deferred tax assets | 247.00 | 163.00 | 102.86 | ||
| Short term receivables total | 1 691.23 | 1 962.18 | 1 868.26 | 2 422.32 | 1 796.62 |
| Cash and bank deposits | 1.57 | 1.23 | 1.11 | 1.11 | 1.11 |
| Cash and cash equivalents | 1.57 | 1.23 | 1.11 | 1.11 | 1.11 |
| Balance sheet total (assets) | 2 788.95 | 2 682.32 | 2 986.32 | 4 818.28 | 4 110.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 214.04 | - 115.29 | -20.67 | -16.27 | 863.97 |
| Profit of the financial year | - 329.32 | 94.62 | 204.40 | 880.24 | 35.72 |
| Shareholders equity total | 384.71 | 479.33 | 683.73 | 1 563.97 | 1 399.69 |
| Provisions | 87.59 | 98.48 | |||
| Non-current loans from credit institutions | 1 016.55 | 845.17 | |||
| Non-current other liabilities | 115.80 | 375.90 | 329.92 | 291.98 | 302.20 |
| Non-current liabilities total | 115.80 | 375.90 | 329.92 | 1 308.53 | 1 147.37 |
| Current loans from credit institutions | 1 126.82 | 571.36 | 467.22 | 487.19 | 398.49 |
| Advances received | 15.99 | ||||
| Current trade creditors | 535.19 | 310.91 | 574.75 | 599.01 | 488.92 |
| Short-term deferred tax liabilities | 57.86 | ||||
| Other non-interest bearing current liabilities | 626.43 | 944.82 | 930.70 | 698.14 | 577.82 |
| Current liabilities total | 2 288.44 | 1 827.09 | 1 972.67 | 1 858.18 | 1 465.23 |
| Balance sheet total (liabilities) | 2 788.95 | 2 682.32 | 2 986.32 | 4 818.28 | 4 110.77 |
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.