DAMRC F.M.B.A.
CVR number: 33082940
Industrivej Syd 17 A, Birk 7400 Herning
tel: 21545054
www.damrc.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 8 193.28 | 7 845.07 | 8 051.71 | 9 403.94 | 13 374.28 |
| Other operating income | 625.00 | 625.00 | 625.00 | ||
| Costs of manufacturing | -1 726.47 | -1 294.60 | -1 287.57 | -1 623.70 | -1 239.92 |
| External services | -1 340.73 | -1 389.99 | -1 453.67 | -1 467.41 | -1 595.14 |
| Gross profit | 5 751.08 | 5 785.47 | 5 935.47 | 6 312.83 | 10 539.22 |
| Employee benefit expenses | -4 925.35 | -5 277.48 | -5 341.64 | -5 917.05 | -10 257.81 |
| Total depreciation | - 533.47 | - 448.12 | - 358.59 | - 282.74 | - 190.82 |
| EBIT | 292.26 | 59.87 | 235.24 | 113.03 | 90.59 |
| Other financial income | 2.96 | 0.06 | 0.36 | ||
| Other financial expenses | -6.29 | -15.02 | -12.82 | -14.04 | -0.20 |
| Pre-tax profit | 285.97 | 47.81 | 222.48 | 99.00 | 90.75 |
| Net earnings | 285.97 | 47.81 | 222.48 | 99.00 | 90.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 703.25 | 439.79 | 283.12 | 180.37 | 1 109.70 |
| Machinery and equipment | 655.63 | 486.37 | 284.45 | 261.05 | 204.55 |
| Tangible assets total | 1 358.88 | 926.16 | 567.57 | 441.42 | 1 314.24 |
| Other receivables | 207.08 | 207.08 | 212.47 | 212.47 | 212.47 |
| Investments total | 207.08 | 207.08 | 212.47 | 212.47 | 212.47 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 337.72 | 1 016.79 | 1 180.06 | 932.33 | 974.24 |
| Prepayments and accrued income | 86.62 | 9.00 | 85.05 | 79.85 | 65.96 |
| Current other receivables | 1 001.10 | 1 608.92 | 989.37 | 890.61 | 2 050.26 |
| Short term receivables total | 2 425.43 | 2 634.72 | 2 254.47 | 1 902.78 | 3 090.46 |
| Cash and bank deposits | 762.82 | 534.31 | 156.76 | 2 908.73 | 2 499.44 |
| Cash and cash equivalents | 762.82 | 534.31 | 156.76 | 2 908.73 | 2 499.44 |
| Balance sheet total (assets) | 4 754.23 | 4 302.27 | 3 191.27 | 5 465.40 | 7 116.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Retained earnings | 1 222.94 | 1 508.91 | 1 556.72 | 1 779.20 | 1 878.20 |
| Profit of the financial year | 285.97 | 47.81 | 222.48 | 99.00 | 90.75 |
| Shareholders equity total | 1 508.91 | 1 556.72 | 1 779.20 | 1 878.20 | 1 968.95 |
| Non-current other liabilities | 625.00 | ||||
| Non-current liabilities total | 625.00 | ||||
| Current loans from credit institutions | 0.78 | ||||
| Advances received | 2 589.40 | 1 907.16 | |||
| Current trade creditors | 190.32 | 178.55 | 278.92 | 242.07 | 246.12 |
| Other non-interest bearing current liabilities | 1 513.90 | 2 110.07 | 742.05 | 252.43 | 824.11 |
| Accruals and deferred income | 915.31 | 456.93 | 391.10 | 503.30 | 2 170.27 |
| Current liabilities total | 2 620.31 | 2 745.55 | 1 412.06 | 3 587.20 | 5 147.67 |
| Balance sheet total (liabilities) | 4 754.23 | 4 302.27 | 3 191.27 | 5 465.40 | 7 116.61 |
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.