Dangrow Group A/S — Credit Rating and Financial Key Figures
CVR number: 42134775
Tingstedvej 47, Hjorthede 8850 Bjerringbro
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 848.13 | 2 508.44 | 3 326.71 |
Employee benefit expenses | -1 142.86 | ||
Other operating expenses | - 240.83 | ||
Total depreciation | -1 333.43 | -1 839.40 | -1 955.45 |
EBIT | 514.70 | - 714.66 | 1 371.26 |
Other financial income | 67.07 | 101.11 | 694.11 |
Other financial expenses | - 647.39 | - 394.75 | -1 243.99 |
Income from other inv. held as non-curr. assets | -2 400.00 | -3 600.00 | |
Net income from associates (fin.) | 2 685.64 | 1 987.52 | -4 925.72 |
Pre-tax profit | 2 620.01 | -1 420.78 | -7 704.34 |
Income taxes | 11.32 | 757.33 | 614.83 |
Net earnings | 2 631.34 | - 663.45 | -7 089.51 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 7 186.76 | 7 004.12 | 6 821.49 |
Machinery and equipment | 13 592.17 | 14 881.33 | 14 158.55 |
Advance payments and construction in progress | 409.80 | 409.80 | 672.52 |
Tangible assets total | 21 188.72 | 22 295.26 | 21 652.56 |
Holdings in group member companies | 3 485.64 | 9 473.16 | 9 047.44 |
Other receivables | 5.00 | ||
Investments total | 3 485.64 | 9 473.16 | 9 052.44 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 18.75 | 137.50 | |
Current amounts owed by group member comp. | 2 327.48 | 1 215.64 | 5 003.00 |
Prepayments and accrued income | 7.29 | ||
Current other receivables | 436.73 | 102.15 | |
Current deferred tax assets | 261.76 | 1 458.15 | |
Short term receivables total | 3 025.97 | 2 801.99 | 5 140.50 |
Cash and bank deposits | 0.24 | 0.24 | 0.24 |
Cash and cash equivalents | 0.24 | 0.24 | 0.24 |
Balance sheet total (assets) | 27 700.58 | 34 570.64 | 35 845.75 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 |
Other reserves | 2 685.64 | 4 673.16 | |
Retained earnings | 9 314.36 | 9 958.18 | 13 967.89 |
Profit of the financial year | 2 631.34 | - 663.45 | -7 089.51 |
Shareholders equity total | 15 131.34 | 14 467.89 | 7 378.38 |
Provisions | 250.44 | 951.25 | 336.42 |
Non-current loans from credit institutions | 3 948.80 | 4 510.29 | 3 714.77 |
Non-current leasing loans | 2 531.80 | 2 540.78 | 2 658.56 |
Non-current other liabilities | 5 000.00 | ||
Non-current liabilities total | 6 480.60 | 7 051.07 | 11 373.34 |
Current bonds | 185.03 | 186.24 | |
Current loans from credit institutions | 4 211.56 | 2 922.55 | 13 013.25 |
Current trade creditors | 179.46 | 603.42 | 429.60 |
Current owed to group member | 5 753.69 | 880.77 | |
Other non-interest bearing current liabilities | 1 447.18 | 2 635.74 | 2 247.74 |
Current liabilities total | 5 838.20 | 12 100.43 | 16 757.61 |
Balance sheet total (liabilities) | 27 700.58 | 34 570.64 | 35 845.75 |
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.