SØVANG SVINEPRODUKTION A/S — Credit Rating and Financial Key Figures
CVR number: 26833876
Søbyvej 40, Søvang 7840 Højslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 18 964.33 | 20 794.26 | 4 639.32 | 2 395.71 | 31 315.81 |
Employee benefit expenses | -6 406.57 | -8 277.88 | -8 884.53 | -8 708.16 | -8 967.37 |
Other operating expenses | -23.42 | ||||
Total depreciation | - 404.15 | - 466.09 | - 375.25 | - 273.25 | - 248.45 |
EBIT | 12 130.19 | 12 050.29 | -4 620.47 | -6 585.70 | 22 099.99 |
Other financial income | 2 545.57 | 5 014.23 | |||
Other financial expenses | - 494.87 | -46.09 | - 477.00 | -1 150.68 | - 687.46 |
Income from other inv. held as non-curr. assets | 5.21 | ||||
Pre-tax profit | 11 640.53 | 12 004.20 | -5 097.47 | -5 190.82 | 26 426.77 |
Income taxes | -2 563.13 | -2 672.78 | 862.00 | 1 504.85 | -5 814.74 |
Net earnings | 9 077.40 | 9 331.41 | -4 235.47 | -3 685.97 | 20 612.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 1 511.26 | 1 466.22 | 1 090.96 | 952.61 | 1 354.16 |
Other tangible assets | 20 956.00 | 22 930.00 | 23 943.50 | 21 176.00 | 21 902.50 |
Tangible assets total | 22 467.26 | 24 396.22 | 25 034.46 | 22 128.61 | 23 256.66 |
Other non-current investments | -11 465.00 | -11 971.75 | -10 588.00 | -10 951.25 | |
Other receivables | -10 478.00 | 0.00 | |||
Investments total | -10 478.00 | -11 465.00 | -11 971.75 | -10 588.00 | -10 951.25 |
Non-current loans receivable | 54.64 | 107.18 | 166.40 | 205.88 | 210.66 |
Long term receivables total | 54.64 | 107.18 | 166.40 | 205.88 | 210.66 |
Raw materials and consumables | 2 380.00 | 3 066.70 | 2 732.66 | 2 667.00 | 3 942.73 |
Other stocks | 7 901.89 | 9 177.64 | 8 269.67 | 7 791.48 | 7 900.70 |
Inventories total | 10 281.89 | 12 244.34 | 11 002.34 | 10 458.48 | 11 843.43 |
Current trade debtors | 8 855.55 | 5 333.62 | 4 974.33 | 8 009.49 | 8 086.09 |
Current amounts owed by group member comp. | 276.44 | ||||
Prepayments and accrued income | 531.86 | 1 594.34 | 509.59 | 692.06 | |
Current other receivables | 543.72 | 1 185.14 | 1 859.49 | 453.16 | 453.16 |
Current deferred tax assets | 1 542.28 | 522.57 | |||
Short term receivables total | 9 399.27 | 7 050.62 | 9 970.44 | 9 494.80 | 9 507.75 |
Other current investments | 8 844.92 | ||||
Cash and bank deposits | 6 102.94 | ||||
Cash and cash equivalents | 8 844.92 | 6 102.94 | |||
Balance sheet total (assets) | 31 725.06 | 32 333.35 | 34 201.89 | 40 544.69 | 39 970.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
Shares repurchased | 6 000.00 | 20 000.00 | |||
Retained earnings | 1 164.14 | -4 758.46 | 4 572.95 | 337.48 | -23 348.49 |
Profit of the financial year | 9 077.40 | 9 331.41 | -4 235.47 | -3 685.97 | 20 612.02 |
Shareholders equity total | 15 241.54 | 15 572.95 | 5 337.48 | 1 651.51 | 22 263.53 |
Provisions | 392.00 | 960.00 | 1 640.28 | 658.00 | 19.00 |
Non-current liabilities total | |||||
Current loans from credit institutions | 758.46 | 1 202.65 | 1 132.73 | 13.79 | 264.89 |
Current trade creditors | 4 218.45 | 5 261.90 | 3 868.22 | 4 321.93 | 3 484.22 |
Current owed to group member | 5 799.98 | 3 355.13 | 15 851.10 | 29 890.02 | 5 901.83 |
Short-term deferred tax liabilities | 3 355.13 | 2 104.78 | 6 453.74 | ||
Other non-interest bearing current liabilities | 1 959.50 | 3 875.93 | 6 372.08 | 3 989.14 | 1 521.36 |
Accruals and deferred income | 20.30 | 61.60 | |||
Current liabilities total | 16 091.52 | 15 800.40 | 27 224.13 | 38 235.18 | 17 687.65 |
Balance sheet total (liabilities) | 31 725.06 | 32 333.35 | 34 201.89 | 40 544.69 | 39 970.19 |
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.