SUKKERFABRIKKEN A/S
CVR number: 29190011
Kostervej 2 B, Lendemarke 4780 Stege
ejendom@dslaw.dk
tel: 55750075
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 207.31 | 4 228.11 | 3 567.54 | 11 510.50 | 3 081.26 |
| Employee benefit expenses | - 642.65 | - 706.05 | - 920.50 | -1 278.52 | -1 000.52 |
| Total depreciation | - 703.22 | - 712.00 | - 712.00 | -4 213.02 | - 852.85 |
| EBIT | 2 861.44 | 2 810.05 | 1 935.04 | 6 018.95 | 1 227.88 |
| Other financial income | 27.97 | 47.99 | 34.56 | 35.16 | 56.00 |
| Other financial expenses | - 967.48 | - 774.94 | - 658.52 | - 918.92 | -1 117.32 |
| Net income from associates (fin.) | - 113.57 | - 129.00 | -49.19 | -53.01 | -59.72 |
| Pre-tax profit | 1 808.36 | 1 954.10 | 1 261.89 | 5 082.17 | 106.84 |
| Income taxes | - 432.35 | - 471.49 | - 296.43 | -1 099.32 | -31.54 |
| Net earnings | 1 376.01 | 1 482.62 | 965.46 | 3 982.86 | 75.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 51 503.96 | 50 791.96 | 50 079.96 | 49 059.45 | 47 790.24 |
| Advance payments and construction in progress | 1 636.54 | 1 935.30 | 4 130.29 | 9 698.85 | 12 624.57 |
| Tangible assets total | 53 140.51 | 52 727.26 | 54 210.25 | 58 758.30 | 60 414.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 139.29 | 88.85 | 267.48 | 745.50 | |
| Current amounts owed by group member comp. | 708.51 | 741.73 | 701.83 | 644.61 | 568.20 |
| Prepayments and accrued income | 129.32 | 124.82 | 116.54 | 40.88 | 159.00 |
| Current other receivables | 43.08 | 21.32 | 131.37 | 373.54 | 62.98 |
| Short term receivables total | 1 020.19 | 976.72 | 1 217.21 | 1 804.54 | 790.18 |
| Cash and bank deposits | 17.15 | 594.85 | 44.38 | ||
| Cash and cash equivalents | 17.15 | 594.85 | 44.38 | ||
| Balance sheet total (assets) | 54 177.85 | 53 703.98 | 55 427.46 | 61 157.69 | 61 249.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 9 556.95 | 9 556.95 | 9 556.95 | 9 556.95 | 9 556.95 |
| Retained earnings | 6 370.96 | 7 746.97 | 9 229.59 | 10 195.05 | 14 177.90 |
| Profit of the financial year | 1 376.01 | 1 482.62 | 965.46 | 3 982.86 | 75.30 |
| Shareholders equity total | 17 303.92 | 18 786.54 | 19 752.00 | 23 734.85 | 23 810.16 |
| Provisions | 3 433.66 | 3 854.52 | 4 071.87 | 4 577.76 | 5 554.80 |
| Non-current loans from credit institutions | 24 307.84 | 23 869.68 | 22 627.75 | 21 374.29 | 20 109.84 |
| Non-current other liabilities | 2 250.00 | ||||
| Non-current liabilities total | 26 557.84 | 23 869.68 | 22 627.75 | 21 374.29 | 20 109.84 |
| Current loans from credit institutions | 3 866.18 | 3 108.60 | 2 935.42 | 1 253.46 | 1 264.44 |
| Current trade creditors | 1 112.04 | 511.07 | 1 461.35 | 1 380.60 | 727.20 |
| Short-term deferred tax liabilities | 50.62 | 79.08 | 593.43 | ||
| Other non-interest bearing current liabilities | 1 904.22 | 3 481.70 | 4 425.69 | 8 243.30 | 9 782.94 |
| Accruals and deferred income | 41.25 | 74.31 | |||
| Current liabilities total | 6 882.44 | 7 193.24 | 8 975.85 | 11 470.79 | 11 774.58 |
| Balance sheet total (liabilities) | 54 177.85 | 53 703.98 | 55 427.46 | 61 157.69 | 61 249.37 |
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.