ØSTJYSKE BODEGAER ApS
CVR number: 30198956
Øster Allé 20, 8500 Grenaa
oldgamespub@hotmail.dk
tel: 24202598
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 749.93 | 1 472.19 | 1 637.20 | 1 532.28 | 1 562.50 |
| Employee benefit expenses | -1 124.87 | -1 067.85 | -1 243.94 | -1 497.73 | -1 513.75 |
| Other operating expenses | -19.96 | -17.69 | -5.29 | -5.33 | -10.44 |
| Total depreciation | - 149.30 | - 135.87 | - 183.43 | - 247.38 | -42.34 |
| EBIT | 455.80 | 250.77 | 204.55 | - 218.16 | -4.03 |
| Other financial income | 2.78 | ||||
| Other financial expenses | -28.88 | -21.41 | -27.93 | -18.47 | -12.72 |
| Reduction non-current investment assets | -50.00 | -14.88 | |||
| Pre-tax profit | 426.92 | 229.36 | 176.62 | - 286.63 | -28.85 |
| Income taxes | - 101.04 | -51.58 | -41.47 | 5.71 | |
| Net earnings | 325.88 | 177.78 | 135.15 | - 280.92 | -28.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 686.12 | 678.93 | 671.74 | 664.55 | 657.36 |
| Machinery and equipment | 253.00 | 217.85 | 182.71 | 147.56 | 112.41 |
| Tangible assets total | 939.12 | 896.78 | 854.44 | 812.10 | 769.76 |
| Holdings in group member companies | 100.00 | 40.00 | |||
| Participating interests | 50.00 | ||||
| Other receivables | 44.57 | 44.57 | 44.57 | 44.57 | 44.57 |
| Investments total | 44.57 | 144.58 | 94.58 | 44.57 | 84.58 |
| Long term receivables total | |||||
| Raw materials and consumables | 68.17 | 179.28 | 219.57 | 255.42 | 253.42 |
| Inventories total | 68.17 | 179.28 | 219.57 | 255.42 | 253.42 |
| Current amounts owed by group member comp. | 0.14 | ||||
| Current owed by particip. interest comp. | 14.88 | 14.88 | |||
| Current other receivables | 128.38 | 105.17 | 50.16 | 10.25 | |
| Current deferred tax assets | 36.00 | 34.99 | |||
| Short term receivables total | 128.53 | 120.05 | 101.04 | 45.24 | |
| Cash and bank deposits | 538.12 | 452.15 | 497.16 | 96.88 | 246.16 |
| Cash and cash equivalents | 538.12 | 452.15 | 497.16 | 96.88 | 246.16 |
| Balance sheet total (assets) | 1 589.98 | 1 801.32 | 1 785.79 | 1 310.02 | 1 399.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 56.50 | |||
| Retained earnings | 122.98 | 392.36 | 570.14 | 705.29 | 424.37 |
| Profit of the financial year | 325.88 | 177.78 | 135.15 | - 280.92 | -28.85 |
| Shareholders equity total | 627.86 | 751.64 | 830.29 | 549.37 | 520.52 |
| Provisions | 8.48 | 8.27 | 5.71 | ||
| Non-current loans from credit institutions | 493.98 | 478.47 | 462.64 | 446.18 | 429.39 |
| Non-current other liabilities | 61.20 | 61.20 | 61.20 | 61.20 | 61.20 |
| Non-current liabilities total | 555.17 | 539.68 | 523.84 | 507.38 | 490.59 |
| Current loans from credit institutions | 15.81 | 15.50 | 15.20 | 15.20 | 15.20 |
| Current trade creditors | 43.48 | 53.46 | 25.59 | 26.09 | 20.00 |
| Current owed to participating | 38.31 | 37.52 | 75.99 | 31.70 | 31.70 |
| Short-term deferred tax liabilities | 97.57 | 37.79 | 71.87 | ||
| Other non-interest bearing current liabilities | 203.30 | 357.47 | 237.28 | 180.27 | 321.14 |
| Current liabilities total | 398.48 | 501.74 | 425.94 | 253.26 | 388.05 |
| Balance sheet total (liabilities) | 1 589.98 | 1 801.32 | 1 785.79 | 1 310.02 | 1 399.16 |
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.