DANSKE GODSTRANSPORTER A/S (D.G.T)
CVR number: 10500028
Sydvestvej 67, 2600 Glostrup
k.weber@godstrans.dk
tel: 43961220
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 204.00 | 556.00 | 112.00 | 88.00 | 97.04 |
| Total depreciation | - 144.00 | - 143.00 | - 134.00 | - 116.00 | -80.08 |
| EBIT | 60.00 | 413.00 | -22.00 | -28.00 | 16.96 |
| Other financial expenses | -16.00 | -13.00 | -7.00 | -17.00 | -15.10 |
| Net income from associates (fin.) | - 310.00 | 106.00 | 534.00 | 162.00 | - 129.57 |
| Pre-tax profit | - 266.00 | 506.00 | 505.00 | 117.00 | - 127.72 |
| Income taxes | -10.00 | -88.00 | 6.00 | 10.00 | -0.43 |
| Net earnings | - 276.00 | 418.00 | 511.00 | 127.00 | - 128.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 581.00 | 1 466.00 | 1 351.00 | 1 237.00 | 1 156.26 |
| Machinery and equipment | 46.00 | 20.00 | -1.00 | 1.00 | 0.00 |
| Tangible assets total | 1 627.00 | 1 486.00 | 1 350.00 | 1 238.00 | 1 156.26 |
| Holdings in group member companies | 1 109.00 | 1 215.00 | 1 750.00 | 1 911.00 | 1 781.14 |
| Other receivables | 124.00 | 124.00 | 124.00 | 124.00 | 123.90 |
| Investments total | 1 233.00 | 1 339.00 | 1 874.00 | 2 035.00 | 1 905.04 |
| Non-current other receivables | 85.72 | ||||
| Long term receivables total | 85.72 | ||||
| Inventories total | |||||
| Current trade debtors | 267.00 | 267.00 | 521.00 | 22.00 | 16.18 |
| Prepayments and accrued income | 38.00 | 138.00 | 38.00 | 138.00 | 100.00 |
| Current other receivables | 3.00 | 12.00 | 500.00 | 376.87 | |
| Current deferred tax assets | 649.00 | 562.00 | 567.00 | 578.00 | 570.84 |
| Short term receivables total | 954.00 | 970.00 | 1 138.00 | 1 238.00 | 1 063.89 |
| Cash and bank deposits | 111.00 | 123.00 | 116.00 | 175.00 | 134.51 |
| Cash and cash equivalents | 111.00 | 123.00 | 116.00 | 175.00 | 134.51 |
| Balance sheet total (assets) | 3 925.00 | 3 918.00 | 4 478.00 | 4 686.00 | 4 345.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | 100.00 | |||
| Other reserves | 146.00 | 252.00 | 787.00 | 948.00 | 818.48 |
| Retained earnings | 2 452.00 | 2 070.00 | 1 654.00 | 1 903.00 | 2 160.04 |
| Profit of the financial year | - 276.00 | 418.00 | 511.00 | 127.00 | - 128.14 |
| Shareholders equity total | 2 822.00 | 3 240.00 | 3 752.00 | 3 578.00 | 3 350.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 58.00 | 96.00 | 139.00 | 51.00 | 85.32 |
| Current owed to participating | 75.00 | ||||
| Current owed to group member | 850.00 | 387.00 | 394.00 | 682.00 | 484.83 |
| Other non-interest bearing current liabilities | 102.00 | 175.00 | 174.00 | 359.00 | 371.74 |
| Accruals and deferred income | 18.00 | 20.00 | 19.00 | 16.00 | 53.16 |
| Current liabilities total | 1 103.00 | 678.00 | 726.00 | 1 108.00 | 995.06 |
| Balance sheet total (liabilities) | 3 925.00 | 3 918.00 | 4 478.00 | 4 686.00 | 4 345.43 |
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.