Slagter Zangenberg ApS — Credit Rating and Financial Key Figures
CVR number: 38029975
Gåsetorvet 5, 4760 Vordingborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 916.05 | 1 597.41 | 2 123.87 | 1 507.93 | 1 728.08 |
Employee benefit expenses | -1 582.79 | -1 523.40 | -1 662.14 | -1 417.39 | -1 601.83 |
Total depreciation | - 139.05 | - 139.05 | - 139.05 | -12.24 | -19.06 |
EBIT | 194.21 | -65.04 | 322.69 | 78.30 | 107.19 |
Other financial income | 0.17 | 5.56 | 2.94 | ||
Other financial expenses | -26.91 | -24.90 | -11.80 | -8.97 | -12.26 |
Pre-tax profit | 167.30 | -89.77 | 310.88 | 74.89 | 97.87 |
Income taxes | -85.10 | 17.91 | 17.05 | -24.70 | -22.47 |
Net earnings | 82.20 | -71.86 | 327.93 | 50.19 | 75.40 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 17.50 | 15.00 | 12.50 | 10.00 | 7.50 |
Intangible assets total | 17.50 | 15.00 | 12.50 | 10.00 | 7.50 |
Buildings | 39.28 | 32.74 | 26.19 | 19.64 | 13.10 |
Machinery and equipment | 262.50 | 132.50 | 2.50 | 40.69 | 103.67 |
Tangible assets total | 301.78 | 165.24 | 28.69 | 60.33 | 116.77 |
Other receivables | 13.02 | 13.02 | |||
Investments total | 13.02 | 13.02 | |||
Deferred tax assets | -2.76 | 15.15 | |||
Long term receivables total | -2.76 | 15.15 | |||
Raw materials and consumables | 195.00 | 190.98 | 206.09 | ||
Finished products/goods | 211.80 | 299.50 | |||
Inventories total | 211.80 | 299.50 | 195.00 | 190.98 | 206.09 |
Current trade debtors | 366.46 | 50.49 | 36.91 | 79.17 | 21.89 |
Current amounts owed by group member comp. | 4.43 | 103.22 | |||
Prepayments and accrued income | 31.87 | 38.39 | |||
Current other receivables | 4.11 | 188.13 | 336.17 | ||
Current deferred tax assets | 32.21 | 17.59 | 10.57 | ||
Short term receivables total | 366.46 | 50.49 | 73.23 | 321.20 | 510.24 |
Cash and bank deposits | 93.48 | 360.26 | 831.27 | 65.80 | 19.65 |
Cash and cash equivalents | 93.48 | 360.26 | 831.27 | 65.80 | 19.65 |
Balance sheet total (assets) | 1 001.28 | 918.66 | 1 140.69 | 648.31 | 860.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | - 116.57 | -34.37 | - 106.23 | 221.70 | 271.89 |
Profit of the financial year | 82.20 | -71.86 | 327.93 | 50.19 | 75.40 |
Shareholders equity total | 15.63 | -56.23 | 271.70 | 321.89 | 397.29 |
Non-current loans from credit institutions | 200.00 | 100.00 | |||
Non-current liabilities total | 200.00 | 100.00 | |||
Current loans from credit institutions | 171.63 | ||||
Current trade creditors | 255.84 | 469.12 | 238.31 | 159.77 | 212.62 |
Current owed to participating | 0.17 | ||||
Short-term deferred tax liabilities | 10.09 | 25.53 | |||
Other non-interest bearing current liabilities | 358.19 | 405.78 | 630.68 | 156.40 | 224.81 |
Current liabilities total | 785.66 | 874.90 | 868.99 | 326.42 | 462.96 |
Balance sheet total (liabilities) | 1 001.28 | 918.66 | 1 140.69 | 648.31 | 860.25 |
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.