DANESPO A/S
CVR number: 10440831
Dyrskuevej 15, Hjortsballe 7323 Give
mve@danespo.com
tel: 75735901
www.danespo.dk
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 425.94 | 398.21 | 427.90 | 475.20 | 536.68 |
Purchases during the financial year | - 330.90 | - 373.82 | |||
External services | -76.75 | -78.24 | |||
Gross profit | 425.94 | 398.21 | 427.90 | 67.55 | 84.62 |
Employee benefit expenses | -51.57 | -54.45 | |||
Total depreciation | -7.47 | -7.99 | |||
EBIT | 3.12 | -8.86 | 4.42 | 8.51 | 22.18 |
Other financial income | 0.63 | 0.97 | |||
Other financial expenses | -1.70 | -1.07 | |||
Net income from associates (fin.) | -3.25 | -2.85 | |||
Pre-tax profit | 0.61 | -6.20 | 3.09 | 4.18 | 19.23 |
Income taxes | -1.91 | -4.67 | |||
Net earnings | 0.61 | -6.20 | 3.09 | 2.27 | 14.56 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 5.02 | 5.77 | |||
Intangible assets total | 5.02 | 5.77 | |||
Land and waters | 51.30 | 48.88 | |||
Buildings | 10.91 | 10.20 | |||
Machinery and equipment | 1.59 | 1.28 | |||
Tangible assets total | 63.79 | 60.37 | |||
Participating interests | 4.93 | 2.07 | |||
Other receivables | 171.14 | 166.43 | 171.33 | ||
Investments total | 171.14 | 166.43 | 171.33 | 4.93 | 2.07 |
Non-current loans receivable | 0.24 | 0.25 | |||
Long term receivables total | 0.24 | 0.25 | |||
Raw materials and consumables | 10.65 | 10.72 | |||
Inventories total | 10.65 | 10.72 | |||
Current trade debtors | 90.86 | 133.63 | |||
Prepayments and accrued income | 0.13 | 0.27 | |||
Current other receivables | 6.57 | 3.71 | |||
Current deferred tax assets | 0.67 | 0.74 | |||
Short term receivables total | 98.23 | 138.35 | |||
Cash and bank deposits | 8.28 | 1.12 | |||
Cash and cash equivalents | 8.28 | 1.12 | |||
Balance sheet total (assets) | 171.14 | 166.43 | 171.33 | 191.14 | 218.63 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 97.69 | 91.28 | 94.56 | 22.53 | 22.53 |
Shares repurchased | 17.58 | ||||
Other reserves | 0.78 | 0.52 | |||
Retained earnings | -0.61 | 6.20 | -3.09 | 71.53 | 56.01 |
Profit of the financial year | 0.61 | -6.20 | 3.09 | 2.27 | 14.56 |
Shareholders equity total | 97.69 | 91.28 | 94.56 | 97.10 | 111.19 |
Provisions | 1.78 | 2.92 | |||
Non-current loans from credit institutions | 14.25 | 13.14 | |||
Non-current deferred tax liabilities | 1.55 | 1.60 | |||
Non-current liabilities total | 15.80 | 14.74 | |||
Current loans from credit institutions | 1.10 | 12.36 | |||
Current trade creditors | 67.37 | 57.08 | |||
Short-term deferred tax liabilities | 0.38 | 3.45 | |||
Other non-interest bearing current liabilities | 7.33 | 16.62 | |||
Accruals and deferred income | 0.28 | 0.29 | |||
Current liabilities total | 76.47 | 89.79 | |||
Balance sheet total (liabilities) | 97.69 | 91.28 | 94.56 | 191.14 | 218.63 |
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.