Stanstorp Dairy ApS — Credit Rating and Financial Key Figures
CVR number: 38998544
Alslev Møllevej 25, Toftnæs 6800 Varde
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 141.50 | 1 237.44 | 2 049.36 | 6 656.76 | 4 225.32 |
Employee benefit expenses | -1 165.88 | - 745.31 | -1 129.09 | -2 034.74 | -2 770.25 |
Other operating expenses | -3.27 | - 115.10 | -9.49 | ||
Total depreciation | -1 372.30 | -1 320.87 | -1 407.11 | -1 412.41 | -5 543.66 |
Reduction in value of non-current assets | 3.25 | - 479.05 | - 623.85 | 10.10 | |
EBIT | -2 399.95 | - 828.73 | - 486.84 | 3 094.51 | -4 098.08 |
Other financial income | -13.24 | 0.77 | 0.64 | 0.01 | 81.20 |
Other financial expenses | -2 128.60 | - 777.44 | - 625.31 | -1 070.39 | -2 434.09 |
Net income from associates (fin.) | - 233.52 | 3.10 | 5.81 | 14.42 | |
Pre-tax profit | -4 541.79 | -1 838.91 | -1 108.41 | 2 029.95 | -6 436.55 |
Income taxes | 340.90 | ||||
Net earnings | -4 200.89 | -1 838.91 | -1 108.41 | 2 029.95 | -6 436.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 34 513.97 | 34 513.97 | 34 513.97 | 34 513.97 | 34 513.97 |
Buildings | 18 590.19 | 16 734.26 | 15 723.84 | 15 347.22 | 10 033.07 |
Other tangible assets | 6 656.50 | 5 733.10 | 5 789.90 | 6 398.40 | 6 523.20 |
Tangible assets total | 59 760.67 | 56 981.33 | 56 027.71 | 56 259.59 | 51 070.24 |
Participating interests | 24.48 | 257.99 | 387.38 | 408.77 | 613.62 |
Investments total | 24.48 | 257.99 | 387.38 | 408.77 | 613.62 |
Non-current loans receivable | 192.50 | 282.64 | 297.18 | 302.79 | 303.26 |
Long term receivables total | 192.50 | 282.64 | 297.18 | 302.79 | 303.26 |
Raw materials and consumables | 175.40 | 189.85 | 540.08 | 309.87 | 273.33 |
Finished products/goods | 3 574.12 | 2 560.10 | 62.30 | 105.40 | 94.90 |
Inventories total | 3 749.52 | 2 749.95 | 602.38 | 415.27 | 368.23 |
Current trade debtors | 1 431.73 | 803.86 | 615.66 | 257.80 | 277.45 |
Current owed by particip. interest comp. | 698.60 | 643.00 | 1 402.40 | 1 204.85 | |
Prepayments and accrued income | 192.10 | 207.93 | 237.24 | 214.72 | 250.72 |
Current other receivables | 42.27 | 15.03 | 172.13 | 21.89 | |
Short term receivables total | 1 666.11 | 1 725.42 | 1 668.04 | 1 874.92 | 1 754.91 |
Cash and bank deposits | 26.79 | 200.86 | 861.50 | 1 581.13 | 175.64 |
Cash and cash equivalents | 26.79 | 200.86 | 861.50 | 1 581.13 | 175.64 |
Balance sheet total (assets) | 65 420.06 | 62 198.20 | 59 844.18 | 60 842.47 | 54 285.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 125.00 | 2 125.00 | 2 125.00 | 2 125.00 | 2 125.00 |
Share premium account | 106.25 | 106.25 | 106.25 | 106.25 | 106.25 |
Retained earnings | 1 507.43 | -2 693.46 | -4 532.37 | -5 640.78 | -3 610.83 |
Profit of the financial year | -4 200.89 | -1 838.91 | -1 108.41 | 2 029.95 | -6 436.55 |
Shareholders equity total | - 462.21 | -2 301.12 | -3 409.53 | -1 379.58 | -7 816.13 |
Provisions | 0.00 | ||||
Non-current loans from credit institutions | 55 304.39 | 58 353.41 | 56 834.62 | 55 670.74 | 54 884.71 |
Non-current leasing loans | 1 195.64 | 916.02 | 565.56 | ||
Non-current liabilities total | 56 500.03 | 59 269.43 | 57 400.18 | 55 670.74 | 54 884.71 |
Current loans from credit institutions | 5 389.98 | 1 465.90 | 1 466.00 | 1 635.90 | 1 205.00 |
Current trade creditors | 1 832.01 | 1 362.93 | 1 479.41 | 1 693.25 | 2 915.35 |
Current owed to participating | 0.74 | 0.28 | |||
Other non-interest bearing current liabilities | 2 160.26 | 2 400.32 | 2 907.84 | 3 222.17 | 3 096.97 |
Current liabilities total | 9 382.24 | 5 229.89 | 5 853.53 | 6 551.31 | 7 217.32 |
Balance sheet total (liabilities) | 65 420.06 | 62 198.20 | 59 844.18 | 60 842.47 | 54 285.90 |
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.