MANDRUP VENNIKE ApS
CVR number: 16645249
Ravnholtvej 3, Måre 5853 Ørbæk
planning@dano-plan.dk
tel: 65981218
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 172.16 | 67.88 | 127.56 | 125.53 | 153.89 |
| Employee benefit expenses | - 160.47 | - 154.09 | - 153.76 | - 137.50 | - 148.57 |
| Total depreciation | -25.16 | -39.70 | -60.83 | -46.75 | -43.40 |
| EBIT | -13.47 | - 125.92 | -87.03 | -58.72 | -38.08 |
| Other financial income | 73.48 | 97.02 | 107.16 | 23.72 | 32.82 |
| Other financial expenses | -12.20 | -12.95 | -13.48 | -40.21 | -39.05 |
| Pre-tax profit | 47.80 | -41.85 | 6.66 | -75.21 | -44.31 |
| Income taxes | -10.55 | 9.38 | -1.60 | 16.25 | -2.84 |
| Net earnings | 37.25 | -32.47 | 5.06 | -58.96 | -47.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 343.64 | 1 324.74 | 1 305.85 | 1 286.95 | 1 268.06 |
| Machinery and equipment | 32.13 | 123.83 | 78.89 | 51.04 | 26.54 |
| Tangible assets total | 1 375.77 | 1 448.57 | 1 384.74 | 1 337.99 | 1 294.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 9.44 | ||||
| Inventories total | 9.44 | ||||
| Current trade debtors | 33.49 | 1.03 | 0.29 | 17.31 | 37.55 |
| Prepayments and accrued income | 5.43 | 3.47 | 5.84 | ||
| Current other receivables | 22.44 | ||||
| Current deferred tax assets | 9.95 | 18.57 | 17.13 | 33.05 | 31.93 |
| Short term receivables total | 48.87 | 23.07 | 17.42 | 72.80 | 75.32 |
| Other current investments | 477.02 | 488.64 | 588.39 | 534.71 | 510.02 |
| Cash and bank deposits | 69.06 | 30.30 | 8.56 | 14.74 | 13.69 |
| Cash and cash equivalents | 546.08 | 518.94 | 596.95 | 549.45 | 523.71 |
| Balance sheet total (assets) | 1 980.16 | 1 990.58 | 1 999.11 | 1 960.24 | 1 893.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 791.35 | 828.60 | 796.13 | 801.19 | 742.23 |
| Profit of the financial year | 37.25 | -32.47 | 5.06 | -58.96 | -47.16 |
| Shareholders equity total | 953.60 | 921.13 | 926.19 | 867.23 | 820.07 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.04 | ||||
| Current trade creditors | 21.13 | 25.79 | 21.71 | 22.55 | 38.64 |
| Current owed to participating | 903.81 | 919.19 | 962.05 | 1 027.02 | 979.03 |
| Other non-interest bearing current liabilities | 101.61 | 124.47 | 89.16 | 43.40 | 55.88 |
| Current liabilities total | 1 026.55 | 1 069.45 | 1 072.92 | 1 093.01 | 1 073.56 |
| Balance sheet total (liabilities) | 1 980.16 | 1 990.58 | 1 999.11 | 1 960.24 | 1 893.63 |
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.