K/S DR MAX HAGEDORN STRASSE, BECKUM
CVR number: 28710151
Niels Bohrs Allé 21, 5230 Odense M
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 916.03 | 4 862.70 | 5 287.66 | 5 247.88 | 5 971.07 |
| Total depreciation | -1 356.29 | -1 356.29 | -1 356.29 | -1 356.29 | -1 356.29 |
| EBIT | 3 559.74 | 3 506.42 | 3 931.38 | 3 891.59 | 4 614.78 |
| Other financial income | 174.73 | 12.78 | |||
| Other financial expenses | -2 034.37 | -1 819.68 | -1 691.59 | -1 136.21 | -1 021.89 |
| Pre-tax profit | 1 525.37 | 1 861.47 | 2 252.57 | 2 755.38 | 3 592.89 |
| Net earnings | 1 525.37 | 1 861.47 | 2 252.57 | 2 755.38 | 3 592.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 55 058.12 | 53 701.84 | 52 345.55 | 50 989.26 | 49 632.97 |
| Tangible assets total | 55 058.12 | 53 701.84 | 52 345.55 | 50 989.26 | 49 632.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 42.53 | 47.82 | 42.84 | ||
| Current other receivables | 2.10 | 24.22 | 2.17 | 2.22 | 34.58 |
| Short term receivables total | 44.63 | 72.04 | 45.01 | 2.22 | 34.58 |
| Cash and bank deposits | 563.11 | 788.51 | 1 207.84 | 1 785.34 | 1 411.38 |
| Cash and cash equivalents | 563.11 | 788.51 | 1 207.84 | 1 785.34 | 1 411.38 |
| Balance sheet total (assets) | 55 665.86 | 54 562.39 | 53 598.40 | 52 776.82 | 51 078.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 13 600.61 | 13 600.61 | 13 100.61 | 13 100.61 | 13 100.61 |
| Other restricted equity | 1 428.30 | -97.19 | |||
| Retained earnings | -4 521.58 | -2 718.55 | 1 999.53 | 3 752.09 | 3 407.47 |
| Profit of the financial year | 1 525.37 | 1 861.47 | 2 252.57 | 2 755.38 | 3 592.89 |
| Shareholders equity total | 10 604.40 | 14 171.83 | 17 255.52 | 19 608.08 | 20 100.97 |
| Provisions | 2 327.59 | ||||
| Non-current loans from credit institutions | 41 909.92 | 37 438.13 | 32 721.32 | 30 580.70 | 28 665.48 |
| Non-current liabilities total | 41 909.92 | 37 438.13 | 32 721.32 | 30 580.70 | 28 665.48 |
| Current loans from credit institutions | 2 549.44 | 2 655.64 | 3 369.25 | 2 170.43 | 1 969.69 |
| Current trade creditors | 441.83 | 133.37 | 88.16 | 245.57 | 169.32 |
| Other non-interest bearing current liabilities | 160.26 | 163.43 | 164.16 | -2 155.55 | 173.47 |
| Current liabilities total | 3 151.54 | 2 952.43 | 3 621.57 | 260.45 | 2 312.48 |
| Balance sheet total (liabilities) | 55 665.86 | 54 562.39 | 53 598.40 | 52 776.82 | 51 078.94 |
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.