DACHSER DENMARK A/S
CVR number: 17169114
Helseholmen 11, 2650 Hvidovre
tel: 36347778
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 287.44 | 1 278.89 | 1 461.50 | 1 630.99 | 1 496.12 |
Other operating income | 4.35 | 6.70 | |||
Costs of manufacturing | -1 168.70 | -1 057.39 | |||
External services | -87.08 | -90.63 | |||
Gross profit | 281.10 | 298.80 | 364.99 | 379.57 | 354.79 |
Employee benefit expenses | - 267.31 | - 274.24 | |||
Other operating expenses | -0.01 | ||||
Total depreciation | -7.89 | -7.82 | |||
EBIT | 52.55 | 70.17 | 107.60 | 104.37 | 72.73 |
Other financial income | 12.18 | 19.18 | |||
Other financial expenses | -15.41 | -17.24 | |||
Pre-tax profit | 52.95 | 57.25 | 85.03 | 101.14 | 74.67 |
Income taxes | -22.46 | -16.38 | |||
Net earnings | 52.95 | 57.25 | 85.03 | 78.68 | 58.29 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 0.08 | ||||
Intangible assets total | 0.08 | ||||
Land and waters | 138.34 | 133.39 | |||
Machinery and equipment | 6.66 | 8.31 | |||
Advance payments and construction in progress | 10.39 | ||||
Tangible assets total | 144.99 | 152.09 | |||
Other receivables | 443.17 | 444.51 | 499.61 | 0.17 | 0.17 |
Investments total | 443.17 | 444.51 | 499.61 | 0.17 | 0.17 |
Long term receivables total | |||||
Finished products/goods | 0.82 | 0.39 | |||
Inventories total | 0.82 | 0.39 | |||
Current trade debtors | 152.79 | 141.84 | |||
Current amounts owed by group member comp. | 242.92 | 123.53 | |||
Prepayments and accrued income | 6.82 | 6.07 | |||
Current other receivables | 1.51 | 0.63 | |||
Current deferred tax assets | 0.64 | 0.29 | |||
Short term receivables total | 404.69 | 272.36 | |||
Cash and bank deposits | 50.46 | 62.92 | |||
Cash and cash equivalents | 50.46 | 62.92 | |||
Balance sheet total (assets) | 443.17 | 444.51 | 499.61 | 601.13 | 488.00 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 184.48 | 228.85 | 270.52 | 9.00 | 9.00 |
Shares repurchased | 44.62 | 29.81 | |||
Other reserves | -7.82 | -11.15 | |||
Retained earnings | -52.95 | -57.25 | -85.03 | 158.87 | 207.74 |
Profit of the financial year | 52.95 | 57.25 | 85.03 | 78.68 | 58.29 |
Shareholders equity total | 184.48 | 228.85 | 270.52 | 283.36 | 293.69 |
Provisions | -4.24 | -0.64 | |||
Non-current loans from credit institutions | 14.81 | 11.33 | |||
Non-current deferred tax liabilities | 6.25 | 6.46 | |||
Non-current liabilities total | 21.06 | 17.79 | |||
Current loans from credit institutions | 3.35 | 3.48 | |||
Current trade creditors | 85.55 | 77.46 | |||
Current owed to group member | 149.51 | 55.43 | |||
Short-term deferred tax liabilities | 8.33 | 0.26 | |||
Other non-interest bearing current liabilities | 49.98 | 39.88 | |||
Current liabilities total | 296.72 | 176.52 | |||
Balance sheet total (liabilities) | 184.48 | 228.85 | 270.52 | 596.89 | 487.36 |
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.