SCHMIDTERGÅRDEN ApS
CVR number: 28700563
Gejlgårdsvej 8, Lyne 6880 Tarm
hb.gejlgaard@gmail.com
tel: 40457147
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 67.79 | 66.59 | 79.67 | 30.61 | 474.75 |
| Total depreciation | -55.87 | -55.87 | -55.87 | -56.08 | |
| EBIT | 11.92 | 10.72 | 23.80 | -25.47 | 474.75 |
| Other financial income | 28.51 | ||||
| Other financial expenses | -9.48 | -8.28 | -8.14 | -8.52 | -51.10 |
| Pre-tax profit | 2.44 | 2.45 | 15.65 | -34.00 | 452.16 |
| Income taxes | -0.53 | -0.75 | -3.47 | 9.06 | - 113.25 |
| Net earnings | 1.90 | 1.69 | 12.18 | -24.93 | 338.91 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 006.43 | 978.67 | |||
| Buildings | 1 020.23 | 964.15 | |||
| Machinery and equipment | 125.54 | 97.43 | |||
| Tangible assets total | 1 131.97 | 1 076.10 | 1 020.23 | 964.15 | |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 10.40 | 54.66 | 8.60 | 4.02 | |
| Finished products/goods | 36.00 | ||||
| Inventories total | 10.40 | 54.66 | 44.60 | 4.02 | |
| Current trade debtors | 774.54 | 613.97 | 199.75 | 486.11 | 313.77 |
| Current other receivables | 53.85 | 77.11 | 71.50 | 40.75 | 2.39 |
| Short term receivables total | 828.39 | 691.08 | 271.24 | 526.86 | 316.16 |
| Other current investments | 858.27 | ||||
| Cash and bank deposits | 11.35 | 6.68 | 538.35 | ||
| Cash and cash equivalents | 11.35 | 6.68 | 1 396.62 | ||
| Balance sheet total (assets) | 1 982.12 | 1 821.84 | 1 342.75 | 1 495.03 | 1 712.78 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 858.43 | 860.34 | 862.03 | 874.21 | 849.28 |
| Profit of the financial year | 1.90 | 1.69 | 12.18 | -24.93 | 338.91 |
| Shareholders equity total | 985.34 | 987.03 | 999.21 | 974.28 | 1 313.19 |
| Provisions | 107.48 | 102.52 | 96.56 | 87.50 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 105.91 | 63.21 | |||
| Current trade creditors | 719.03 | 391.51 | 234.84 | 148.05 | 10.00 |
| Current owed to participating | 168.12 | 230.16 | |||
| Short-term deferred tax liabilities | 2.16 | 4.71 | |||
| Other non-interest bearing current liabilities | 12.14 | 221.99 | 389.59 | ||
| Current liabilities total | 889.31 | 732.29 | 246.97 | 433.25 | 399.59 |
| Balance sheet total (liabilities) | 1 982.12 | 1 821.84 | 1 342.75 | 1 495.03 | 1 712.78 |
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.