GLUMSØ SLAGTEHUS ApS — Credit Rating and Financial Key Figures
CVR number: 13201846
Søvej 5, 4171 Glumsø
tel: 57646230
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 17 555.73 | 15 535.91 | 19 834.77 | 26 023.48 | 23 157.81 |
Employee benefit expenses | -12 856.93 | -13 208.13 | -14 604.86 | -16 224.34 | -14 936.49 |
Other operating expenses | - 863.19 | ||||
Total depreciation | - 835.67 | - 956.63 | -1 305.37 | -1 453.45 | -1 355.36 |
EBIT | 3 863.12 | 1 371.16 | 3 924.55 | 7 482.50 | 6 865.96 |
Other financial income | 37.52 | 140.23 | 173.49 | 136.28 | 489.73 |
Other financial expenses | -52.72 | -30.14 | -48.41 | -68.63 | -17.59 |
Pre-tax profit | 3 847.93 | 1 481.25 | 4 049.63 | 7 550.15 | 7 338.10 |
Income taxes | - 890.00 | - 326.05 | - 884.97 | -1 667.96 | -1 604.25 |
Net earnings | 2 957.93 | 1 155.20 | 3 164.66 | 5 882.19 | 5 733.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 186.92 | 153.76 | 93.99 | 34.22 | 8.36 |
Machinery and equipment | 2 497.39 | 5 152.62 | 6 675.10 | 5 604.95 | 4 863.23 |
Tangible assets total | 2 684.32 | 5 306.37 | 6 769.08 | 5 639.18 | 4 871.59 |
Other receivables | 231.25 | 231.25 | 231.25 | 231.25 | 231.25 |
Investments total | 231.25 | 231.25 | 231.25 | 231.25 | 231.25 |
Long term receivables total | |||||
Raw materials and consumables | 1 115.13 | 1 214.11 | 2 625.53 | 2 010.10 | 2 486.16 |
Inventories total | 1 115.13 | 1 214.11 | 2 625.53 | 2 010.10 | 2 486.16 |
Current trade debtors | 11 428.63 | 7 655.37 | 7 620.26 | 12 597.97 | 11 046.28 |
Current amounts owed by group member comp. | 8 687.41 | 8 668.86 | 8 594.43 | 10 616.56 | 16 410.89 |
Prepayments and accrued income | 96.21 | 293.75 | |||
Current other receivables | 1 333.84 | 232.33 | 134.75 | 487.15 | 275.54 |
Short term receivables total | 21 546.09 | 16 556.56 | 16 349.44 | 23 701.67 | 28 026.46 |
Cash and bank deposits | 2 108.58 | 6 155.18 | 7 664.03 | 9 387.68 | 8 452.52 |
Cash and cash equivalents | 2 108.58 | 6 155.18 | 7 664.03 | 9 387.68 | 8 452.52 |
Balance sheet total (assets) | 27 685.35 | 29 463.48 | 33 639.34 | 40 969.88 | 44 067.98 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 235.00 | 235.00 | 235.00 | 235.00 | 235.00 |
Shares repurchased | 14 078.00 | ||||
Retained earnings | 18 713.69 | 21 671.61 | 22 826.81 | 25 991.47 | 17 795.67 |
Profit of the financial year | 2 957.93 | 1 155.20 | 3 164.66 | 5 882.19 | 5 733.85 |
Shareholders equity total | 21 906.61 | 23 061.81 | 26 226.47 | 32 108.67 | 37 842.51 |
Provisions | 214.15 | 306.06 | 370.72 | 311.83 | 319.28 |
Non-current leasing loans | 1 564.97 | 1 195.45 | 821.23 | ||
Non-current other liabilities | 242.51 | 678.40 | |||
Non-current liabilities total | 242.51 | 678.40 | 1 564.97 | 1 195.45 | 821.23 |
Current loans from credit institutions | 151.01 | 364.91 | 369.53 | 374.21 | |
Current trade creditors | 2 398.60 | 3 448.55 | 3 467.07 | 4 111.19 | 3 362.01 |
Current owed to group member | 939.66 | 292.81 | 87.19 | 1 302.53 | |
Short-term deferred tax liabilities | 893.60 | 234.14 | 820.31 | 1 226.85 | 596.80 |
Other non-interest bearing current liabilities | 939.22 | 1 441.72 | 737.69 | 343.84 | 751.94 |
Current liabilities total | 5 322.09 | 5 417.21 | 5 477.17 | 7 353.95 | 5 084.96 |
Balance sheet total (liabilities) | 27 685.35 | 29 463.48 | 33 639.34 | 40 969.88 | 44 067.98 |
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.