EURO-DAN SKO A/S — Credit Rating and Financial Key Figures
CVR number: 66403815
Prins Christians Kvarter 32, Erritsø 7000 Fredericia
euro-dan@euro-dan.dk
tel: 75941233
www.euro-dan.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 691.96 | 6 741.33 | 6 698.60 | 6 793.26 | 6 170.02 |
Employee benefit expenses | -5 410.78 | -5 704.85 | -5 175.09 | -5 471.04 | -5 164.01 |
Other operating expenses | -39.96 | ||||
Total depreciation | - 488.25 | - 612.55 | - 670.28 | - 634.63 | - 606.67 |
EBIT | 792.93 | 423.93 | 813.26 | 687.58 | 399.34 |
Other financial income | 148.40 | 97.11 | 59.77 | 84.32 | 168.59 |
Other financial expenses | - 347.93 | - 273.93 | - 179.14 | - 271.04 | - 407.17 |
Net income from associates (fin.) | 358.13 | 652.89 | 851.29 | 1 164.39 | 61.01 |
Pre-tax profit | 951.52 | 899.99 | 1 545.18 | 1 665.25 | 221.78 |
Income taxes | - 136.64 | -54.68 | - 157.67 | - 111.59 | 26.43 |
Net earnings | 814.88 | 845.31 | 1 387.51 | 1 553.66 | 248.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 173.81 | 145.24 | 116.67 | 88.09 | |
Intangible assets total | 173.81 | 145.24 | 116.67 | 88.09 | |
Land and waters | 19 565.63 | 19 352.59 | 19 139.55 | 18 926.52 | 18 713.48 |
Buildings | 274.61 | 589.47 | 475.97 | 354.04 | 234.45 |
Machinery and equipment | 552.47 | 858.34 | 950.11 | 679.01 | 426.88 |
Advance payments and construction in progress | 106.56 | ||||
Tangible assets total | 20 499.27 | 20 800.40 | 20 565.63 | 19 959.57 | 19 374.81 |
Holdings in group member companies | 2 583.26 | 3 236.15 | 2 087.43 | 3 251.82 | 3 312.83 |
Investments total | 2 583.26 | 3 236.15 | 2 087.43 | 3 251.82 | 3 312.83 |
Non-curr. owed by group member comp. | 5 857.85 | 6 406.64 | 6 296.77 | 6 655.04 | 6 551.59 |
Long term receivables total | 5 857.85 | 6 406.64 | 6 296.77 | 6 655.04 | 6 551.59 |
Raw materials and consumables | 6 861.82 | 6 009.13 | 6 157.44 | 6 678.30 | 5 911.57 |
Finished products/goods | 3 185.44 | 3 873.54 | 3 712.22 | 4 815.90 | 3 810.02 |
Advance payments | 82.05 | 56.42 | 35.93 | ||
Inventories total | 10 047.27 | 9 964.71 | 9 926.08 | 11 530.13 | 9 721.59 |
Current trade debtors | 1 658.25 | 1 746.64 | 2 165.10 | 1 825.10 | 4 084.35 |
Current amounts owed by group member comp. | 648.27 | 349.05 | 1 422.49 | 1 456.26 | 1 206.49 |
Prepayments and accrued income | 20.35 | 265.27 | 224.10 | 252.14 | |
Current other receivables | 27.11 | 25.56 | 212.94 | 145.21 | 167.64 |
Current deferred tax assets | 0.28 | 95.99 | 24.62 | 79.80 | |
Short term receivables total | 2 354.26 | 2 217.25 | 4 090.41 | 3 650.66 | 5 790.42 |
Cash and bank deposits | 0.49 | 0.36 | 163.85 | 363.73 | 1 038.86 |
Cash and cash equivalents | 0.49 | 0.36 | 163.85 | 363.73 | 1 038.86 |
Balance sheet total (assets) | 41 342.39 | 42 799.32 | 43 275.41 | 45 527.61 | 45 878.20 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | |
Other reserves | 2 533.26 | 3 186.15 | 2 037.43 | 3 513.82 | 3 574.83 |
Retained earnings | 18 031.04 | 17 993.03 | 19 787.06 | 19 498.18 | 20 790.83 |
Profit of the financial year | 814.88 | 845.31 | 1 387.51 | 1 553.66 | 248.21 |
Shareholders equity total | 21 879.18 | 22 724.49 | 23 912.00 | 25 265.66 | 25 313.88 |
Provisions | 1 562.52 | 1 713.19 | 1 895.48 | 1 998.53 | 2 051.90 |
Non-current loans from credit institutions | 9 459.11 | 12 252.33 | 11 830.13 | 11 409.16 | 11 051.80 |
Non-current other liabilities | 200.97 | 514.64 | 347.88 | ||
Non-current deferred tax liabilities | 304.86 | 322.62 | |||
Non-current liabilities total | 9 660.08 | 12 766.98 | 12 178.01 | 11 714.02 | 11 374.42 |
Current loans from credit institutions | 6 143.87 | 890.50 | 2 491.17 | 4 763.28 | 4 284.11 |
Advances received | 17.80 | 2.88 | 37.47 | ||
Current trade creditors | 867.11 | 1 029.85 | 1 534.34 | 663.59 | 1 298.94 |
Current owed to group member | 1 611.58 | 19.24 | |||
Short-term deferred tax liabilities | 8.54 | ||||
Other non-interest bearing current liabilities | 1 211.83 | 2 059.85 | 1 226.95 | 1 113.98 | 1 535.73 |
Current liabilities total | 8 240.61 | 5 594.66 | 5 289.92 | 6 549.39 | 7 138.01 |
Balance sheet total (liabilities) | 41 342.39 | 42 799.32 | 43 275.41 | 45 527.61 | 45 878.20 |
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.