DM POLERING ApS — Credit Rating and Financial Key Figures
CVR number: 34231400
Holmevej 90, Gundsømagle 3670 Veksø Sjælland
info@dm-polering.dk
tel: 36965964
www.dm-polering.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 290.50 | 4 559.87 | 4 865.32 | 4 643.00 | 5 488.00 |
| Employee benefit expenses | -3 950.93 | -4 344.02 | -4 089.95 | -4 689.23 | -4 856.29 |
| Total depreciation | -93.25 | -37.40 | -19.76 | ||
| EBIT | 246.32 | 178.45 | 755.62 | -46.23 | 631.71 |
| Other financial income | 150.18 | 162.55 | 152.66 | 158.16 | 159.46 |
| Other financial expenses | -56.66 | -18.23 | -18.45 | -53.43 | -78.61 |
| Pre-tax profit | 339.84 | 322.77 | 889.83 | 58.50 | 712.57 |
| Income taxes | -84.25 | -73.10 | - 197.46 | -14.37 | - 160.74 |
| Net earnings | 255.58 | 249.67 | 692.37 | 44.13 | 551.83 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 57.16 | 19.76 | |||
| Tangible assets total | 57.16 | 19.76 | |||
| Other receivables | 72.84 | 72.84 | 72.84 | ||
| Investments total | 72.84 | 72.84 | 72.84 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 726.90 | 651.01 | 612.32 | 573.03 | 736.21 |
| Current other receivables | 0.20 | 1.91 | 36.20 | 27.88 | |
| Current deferred tax assets | 17.94 | 18.54 | 17.16 | 12.87 | 9.65 |
| Short term receivables total | 744.84 | 669.75 | 631.39 | 622.11 | 773.74 |
| Cash and bank deposits | 452.50 | 1 350.05 | 1 561.02 | 1 602.20 | 1 829.41 |
| Cash and cash equivalents | 452.50 | 1 350.05 | 1 561.02 | 1 602.20 | 1 829.41 |
| Balance sheet total (assets) | 1 327.34 | 2 112.39 | 2 265.25 | 2 224.30 | 2 603.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 250.00 | 995.89 | |||
| Retained earnings | - 201.17 | 53.85 | - 692.37 | 44.13 | |
| Profit of the financial year | 255.58 | 249.67 | 692.37 | 44.13 | 551.83 |
| Shareholders equity total | 384.41 | 383.52 | 1 075.89 | 124.13 | 675.96 |
| Non-current deferred tax liabilities | 94.60 | ||||
| Non-current liabilities total | 94.60 | ||||
| Advances received | 65.43 | ||||
| Current owed to group member | 349.73 | 363.72 | 305.92 | 1 416.02 | 1 285.50 |
| Short-term deferred tax liabilities | 168.30 | 196.09 | 10.08 | 157.52 | |
| Other non-interest bearing current liabilities | 498.60 | 1 196.86 | 687.36 | 674.07 | 418.74 |
| Current liabilities total | 848.33 | 1 728.88 | 1 189.36 | 2 100.17 | 1 927.19 |
| Balance sheet total (liabilities) | 1 327.34 | 2 112.39 | 2 265.25 | 2 224.30 | 2 603.15 |
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.