DSV FRØ DANMARK A/S — Credit Rating and Financial Key Figures
CVR number: 35411399
Energivej 3, Måbjerg 7500 Holstebro
info@dsv-froe.dk
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 383.56 | 431.68 | 348.06 | 307.62 | 292.38 |
| Other operating income | 1.36 | 1.29 | 1.89 | 3.18 | 4.38 |
| Costs of manufacturing | - 274.24 | - 318.74 | - 231.73 | - 209.88 | - 197.24 |
| External services | -32.13 | -40.69 | -45.71 | -39.58 | -39.97 |
| Gross profit | 78.56 | 73.53 | 72.52 | 61.34 | 59.55 |
| Employee benefit expenses | -32.32 | -38.97 | -40.72 | -41.38 | -38.19 |
| Total depreciation | -3.87 | -4.34 | -4.68 | -5.05 | -5.63 |
| EBIT | 42.37 | 30.23 | 27.12 | 14.91 | 15.72 |
| Other financial income | 0.11 | 0.08 | 0.10 | 0.09 | 0.21 |
| Other financial expenses | -0.92 | -1.28 | -8.15 | -13.86 | -13.46 |
| Pre-tax profit | 41.55 | 29.03 | 19.07 | 1.15 | 2.47 |
| Income taxes | -9.12 | -6.60 | -3.83 | -0.28 | -0.56 |
| Net earnings | 32.44 | 22.42 | 15.24 | 0.87 | 1.91 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 58.22 | 56.58 | 54.94 | 53.30 | 51.67 |
| Buildings | 16.38 | 19.96 | 21.50 | 25.22 | 23.68 |
| Advance payments and construction in progress | 3.48 | 1.72 | 4.68 | 0.60 | 0.32 |
| Tangible assets total | 78.08 | 78.27 | 81.12 | 79.12 | 75.67 |
| Investments total | 0.33 | ||||
| Non-current loans receivable | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Long term receivables total | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finished products/goods | 86.25 | 146.55 | 291.65 | 294.94 | 249.51 |
| Inventories total | 86.25 | 146.55 | 291.65 | 294.94 | 249.51 |
| Current trade debtors | 8.93 | 11.08 | 9.80 | 11.13 | 14.04 |
| Current amounts owed by group member comp. | 1.51 | 24.64 | 0.76 | 2.46 | 8.12 |
| Prepayments and accrued income | 0.12 | 0.39 | 0.90 | 1.62 | 0.79 |
| Current other receivables | 16.10 | 19.55 | 0.01 | 0.10 | 0.28 |
| Current deferred tax assets | 1.45 | 0.16 | |||
| Short term receivables total | 26.66 | 55.65 | 11.48 | 16.76 | 23.40 |
| Cash and bank deposits | 0.29 | 0.35 | 0.49 | 0.41 | 69.45 |
| Cash and cash equivalents | 0.29 | 0.35 | 0.49 | 0.41 | 69.45 |
| Balance sheet total (assets) | 191.29 | 280.82 | 384.75 | 391.24 | 418.37 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| Shares repurchased | 22.35 | 3.72 | |||
| Other reserves | -3.72 | ||||
| Retained earnings | 57.28 | 89.72 | 108.42 | 123.66 | 124.53 |
| Profit of the financial year | 32.44 | 22.42 | 15.24 | 0.87 | 1.91 |
| Shareholders equity total | 112.57 | 112.64 | 124.16 | 125.03 | 126.94 |
| Provisions | 7.72 | 9.35 | 10.50 | 10.84 | 10.32 |
| Non-current loans from credit institutions | 17.85 | 16.17 | 14.51 | 13.06 | 11.55 |
| Non-current deferred tax liabilities | 0.81 | ||||
| Non-current liabilities total | 18.65 | 16.17 | 14.51 | 13.06 | 11.55 |
| Current loans from credit institutions | 28.88 | 123.65 | 171.23 | 203.83 | 1.50 |
| Current trade creditors | 6.21 | 4.83 | 7.33 | 6.53 | 4.14 |
| Current owed to group member | 0.41 | 1.92 | 31.77 | 8.87 | 256.98 |
| Short-term deferred tax liabilities | 7.82 | 3.61 | 1.45 | 0.04 | |
| Other non-interest bearing current liabilities | 9.04 | 8.65 | 23.81 | 21.32 | 6.93 |
| Accruals and deferred income | 1.73 | ||||
| Current liabilities total | 52.35 | 142.66 | 235.59 | 242.31 | 269.55 |
| Balance sheet total (liabilities) | 191.29 | 280.82 | 384.75 | 391.24 | 418.37 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.