DOLLERUP MASKINSTATION ApS — Credit Rating and Financial Key Figures
CVR number: 36039515
Dollerupvej 4, 7700 Thisted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 609.74 | 10 555.63 | 11 831.22 | 10 200.41 | 13 358.72 |
Employee benefit expenses | -5 411.27 | -5 344.08 | -5 279.46 | -5 858.95 | -6 972.76 |
Other operating expenses | -99.79 | - 338.98 | |||
Total depreciation | -3 812.08 | -2 823.80 | -3 374.21 | -2 426.86 | -3 122.80 |
EBIT | 1 386.39 | 2 387.74 | 3 177.55 | 1 814.81 | 2 924.18 |
Other financial income | 22.92 | 26.24 | 77.19 | 39.51 | 37.93 |
Other financial expenses | -1 391.92 | -1 397.20 | -1 691.22 | -3 534.95 | -1 563.98 |
Pre-tax profit | 17.39 | 1 016.78 | 1 563.52 | -1 680.63 | 1 398.13 |
Income taxes | -8.87 | - 235.30 | - 355.18 | 285.38 | - 336.62 |
Net earnings | 8.51 | 781.48 | 1 208.34 | -1 395.26 | 1 061.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 24 035.62 | 23 984.68 | 4 722.71 | 511.13 | 1 007.50 |
Machinery and equipment | 9 301.66 | 10 197.91 | 33 877.66 | 37 396.69 | 34 486.20 |
Tangible assets total | 33 337.28 | 34 182.59 | 38 600.37 | 37 907.82 | 35 493.70 |
Other receivables | 1 574.08 | 2 039.08 | 2 891.07 | ||
Investments total | 1 574.08 | 2 039.08 | 2 891.07 | ||
Non-current loans receivable | 30.00 | 30.00 | 30.00 | ||
Long term receivables total | 30.00 | 30.00 | 30.00 | ||
Raw materials and consumables | 1 031.06 | 1 229.71 | 1 215.20 | ||
Finished products/goods | 899.23 | 901.92 | |||
Inventories total | 899.23 | 901.92 | 1 031.06 | 1 229.71 | 1 215.20 |
Current trade debtors | 825.04 | 1 326.91 | 2 603.12 | 1 723.06 | 921.03 |
Prepayments and accrued income | 602.42 | 764.68 | 767.06 | 229.65 | 405.84 |
Current other receivables | 442.11 | 489.84 | 379.39 | 237.42 | 494.67 |
Short term receivables total | 1 869.58 | 2 581.43 | 3 749.57 | 2 190.13 | 1 821.54 |
Cash and bank deposits | 911.17 | 15.65 | |||
Cash and cash equivalents | 911.17 | 15.65 | |||
Balance sheet total (assets) | 37 680.16 | 39 705.02 | 46 302.07 | 42 268.83 | 38 576.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | 4 212.10 | 4 220.61 | 5 002.09 | 6 210.44 | 4 815.18 |
Profit of the financial year | 8.51 | 781.48 | 1 208.34 | -1 395.26 | 1 061.51 |
Shareholders equity total | 4 270.61 | 5 052.09 | 6 260.44 | 4 865.18 | 5 926.69 |
Provisions | 1 353.33 | 1 588.62 | 1 943.81 | 1 658.43 | 1 887.82 |
Non-current loans from credit institutions | 7 169.84 | 7 355.94 | 5 650.77 | ||
Non-current leasing loans | 12 961.97 | 11 870.49 | 17 975.66 | 26 185.32 | 21 658.37 |
Non-current liabilities total | 20 131.81 | 19 226.43 | 23 626.43 | 26 185.32 | 21 658.37 |
Current loans from credit institutions | 8 609.98 | 8 334.56 | 8 748.55 | 4 676.21 | 5 155.18 |
Current trade creditors | 1 383.89 | 2 651.34 | 3 550.84 | 1 529.67 | 2 202.00 |
Current owed to participating | 233.38 | ||||
Short-term deferred tax liabilities | 107.23 | ||||
Other non-interest bearing current liabilities | 1 930.53 | 2 851.97 | 1 938.63 | 3 213.29 | 1 515.66 |
Accruals and deferred income | 140.74 | 123.15 | |||
Current liabilities total | 11 924.40 | 13 837.87 | 14 471.40 | 9 559.91 | 9 103.21 |
Balance sheet total (liabilities) | 37 680.16 | 39 705.02 | 46 302.07 | 42 268.83 | 38 576.09 |
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.