Driftsselskabet af 31. august 2020 ApS — Credit Rating and Financial Key Figures
CVR number: 41485132
Nørregade 71, 9640 Farsø
251@ok-plus.dk
tel: 40410164
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 2 030.31 | 1 308.72 | 1 249.05 |
Employee benefit expenses | -1 692.97 | -1 211.88 | -1 218.62 |
EBIT | 337.34 | 96.84 | 30.43 |
Other financial income | 1.34 | 0.95 | |
Other financial expenses | -14.19 | -6.22 | -5.00 |
Pre-tax profit | 323.15 | 91.96 | 26.38 |
Income taxes | -71.08 | -20.23 | -5.79 |
Net earnings | 252.07 | 71.73 | 20.59 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 597.79 | ||
Finished products/goods | 572.39 | 551.51 | |
Inventories total | 597.79 | 572.39 | 551.51 |
Current trade debtors | 3.47 | 31.19 | 0.63 |
Current amounts owed by group member comp. | 75.00 | 86.44 | 105.75 |
Current other receivables | 54.74 | 42.50 | 24.25 |
Short term receivables total | 133.21 | 160.14 | 130.63 |
Cash and bank deposits | 533.47 | 329.74 | 435.14 |
Cash and cash equivalents | 533.47 | 329.74 | 435.14 |
Balance sheet total (assets) | 1 264.47 | 1 062.26 | 1 117.28 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 200.00 | 50.00 | |
Retained earnings | - 200.00 | 2.07 | 73.80 |
Profit of the financial year | 252.07 | 71.73 | 20.59 |
Shareholders equity total | 292.07 | 163.80 | 134.40 |
Non-current liabilities total | |||
Current trade creditors | 733.24 | 699.27 | 651.98 |
Current owed to group member | 99.75 | ||
Short-term deferred tax liabilities | 71.08 | 20.23 | 5.79 |
Other non-interest bearing current liabilities | 168.08 | 178.95 | 225.36 |
Current liabilities total | 972.40 | 898.46 | 982.88 |
Balance sheet total (liabilities) | 1 264.47 | 1 062.26 | 1 117.28 |
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.