DAHL-SØRENSEN A/S — Credit Rating and Financial Key Figures
CVR number: 10327008
Nålemagervej 7, 3100 Hornbæk
niels@dahl-sorensen.dk
tel: 40149276
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 405.35 | 401.98 | 250.30 | -1 335.58 | 799.61 |
| Total depreciation | - 197.17 | - 196.23 | - 158.59 | -41.41 | -41.41 |
| Reduction in value of non-current assets | 3 000.00 | 616.09 | - 886.03 | 500.00 | |
| EBIT | 208.18 | 3 205.75 | 1 024.99 | -2 263.01 | 1 258.20 |
| Other financial income | 170.09 | 142.04 | 1 171.88 | 1 661.14 | 37.78 |
| Other financial expenses | - 393.88 | - 458.12 | - 301.92 | - 353.51 | - 393.30 |
| Income from other inv. held as non-curr. assets | 251.34 | ||||
| Net income from associates (fin.) | -1 000.00 | -1 337.32 | -28.60 | ||
| Pre-tax profit | 235.73 | 2 889.67 | 894.94 | -2 292.70 | 874.09 |
| Income taxes | 0.54 | - 647.31 | - 194.13 | 225.15 | - 209.05 |
| Net earnings | 236.27 | 2 242.36 | 700.81 | -2 067.55 | 665.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 450.00 | 300.00 | |||
| Intangible assets total | 450.00 | 300.00 | |||
| Land and waters | 14 500.00 | ||||
| Buildings | 281.02 | 17 739.62 | 18 679.37 | 18 127.28 | 18 585.87 |
| Machinery and equipment | 5.76 | ||||
| Tangible assets total | 14 786.78 | 17 739.62 | 18 679.37 | 18 127.28 | 18 585.87 |
| Holdings in group member companies | 129.60 | 129.60 | 129.60 | 129.60 | 1.00 |
| Participating interests | 2 337.32 | 2 337.32 | 1 337.32 | 400.00 | |
| Investments total | 2 466.92 | 2 466.92 | 1 466.92 | 129.60 | 401.00 |
| Non-curr. owed by particip. interest comp. | 1 289.57 | 1 250.37 | 1 074.12 | 380.00 | |
| Non-current other receivables | 3 994.47 | 3 894.96 | 3 775.35 | ||
| Long term receivables total | 5 284.04 | 5 145.33 | 4 849.47 | 380.00 | |
| Inventories total | |||||
| Current trade debtors | 90.63 | 166.35 | 193.75 | 74.18 | 79.83 |
| Current amounts owed by group member comp. | 106.23 | 123.75 | |||
| Current other receivables | 808.15 | 452.91 | 1 059.67 | 572.38 | 335.85 |
| Current deferred tax assets | 32.93 | 94.91 | |||
| Short term receivables total | 1 037.93 | 743.01 | 1 253.42 | 646.56 | 510.60 |
| Other current investments | 924.76 | 1 059.65 | 775.38 | ||
| Cash and bank deposits | 42.79 | 157.07 | 721.98 | 82.66 | |
| Cash and cash equivalents | 42.79 | 1 081.84 | 1 781.63 | 858.04 | |
| Balance sheet total (assets) | 24 025.68 | 26 437.67 | 27 331.02 | 20 685.07 | 20 735.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 8 809.28 | 9 045.55 | 11 287.91 | 11 988.71 | 9 921.17 |
| Profit of the financial year | 236.27 | 2 242.36 | 700.81 | -2 067.55 | 665.04 |
| Shareholders equity total | 9 545.55 | 11 787.91 | 12 488.71 | 10 421.17 | 11 086.21 |
| Provisions | 475.64 | 1 102.44 | 1 172.78 | 980.25 | 1 090.25 |
| Non-current loans from credit institutions | 11 045.24 | 11 021.89 | 11 206.42 | 7 637.00 | 7 637.00 |
| Non-current liabilities total | 11 045.24 | 11 021.89 | 11 206.42 | 7 637.00 | 7 637.00 |
| Current loans from credit institutions | 1 368.30 | 1 610.82 | |||
| Current trade creditors | 113.83 | 1.01 | |||
| Current owed to participating | 627.08 | 12.04 | |||
| Current owed to group member | 1 528.43 | ||||
| Short-term deferred tax liabilities | 3.62 | 134.13 | |||
| Other non-interest bearing current liabilities | 1 470.18 | 909.98 | 800.55 | 1 019.57 | 910.00 |
| Accruals and deferred income | 6.95 | ||||
| Current liabilities total | 2 959.26 | 2 525.43 | 2 463.11 | 1 646.65 | 922.04 |
| Balance sheet total (liabilities) | 24 025.68 | 26 437.67 | 27 331.02 | 20 685.07 | 20 735.51 |
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.