ENGHAVEGAARD ApS — Credit Rating and Financial Key Figures
CVR number: 29806071
Smidstrupvej 19, Smidstrup 5400 Bogense
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 175.19 | 9 608.90 | 16 145.67 | 11 872.56 | 9 543.28 |
Employee benefit expenses | -2 858.39 | -2 911.15 | -3 295.97 | -3 351.39 | -3 684.77 |
Other operating expenses | - 207.86 | -14.40 | |||
Total depreciation | -1 164.02 | -1 178.60 | -1 094.81 | -2 082.28 | -2 015.90 |
Reduction in value of non-current assets | 1 909.96 | 641.58 | -1 943.50 | - 591.13 | 1 327.18 |
EBIT | 9 152.78 | 5 311.29 | 11 740.49 | 6 438.89 | 3 842.62 |
Other financial income | 264.93 | 257.13 | 258.36 | 122.55 | 240.88 |
Other financial expenses | - 659.38 | - 839.76 | -1 231.16 | -1 630.16 | -2 610.85 |
Net income from associates (fin.) | 31.42 | 37.11 | 55.61 | 70.53 | |
Pre-tax profit | 8 758.33 | 4 760.09 | 10 804.80 | 4 986.89 | 1 543.17 |
Income taxes | -1 864.29 | -1 087.73 | -1 776.42 | -1 194.66 | - 403.83 |
Net earnings | 6 894.05 | 3 672.36 | 9 028.38 | 3 792.23 | 1 139.34 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 19.20 | 14.40 | |||
Intangible assets total | 19.20 | 14.40 | |||
Land and waters | 25 750.00 | 26 816.44 | 48 694.05 | 48 694.05 | 86 745.20 |
Buildings | 12 211.44 | 11 371.24 | 11 059.07 | 11 834.35 | 14 244.91 |
Other tangible assets | 2 297.50 | 2 329.70 | 2 341.00 | 2 863.40 | 2 786.80 |
Tangible assets total | 40 258.94 | 40 517.38 | 62 094.12 | 63 391.80 | 103 776.91 |
Participating interests | 2 214.40 | 2 584.84 | 2 904.29 | 2 985.14 | 2 894.61 |
Investments total | 2 214.40 | 2 584.84 | 2 904.29 | 2 985.14 | 2 894.61 |
Non-current loans receivable | 1 582.24 | 1 463.25 | 1 463.25 | 1 463.25 | 1 463.25 |
Long term receivables total | 1 582.24 | 1 463.25 | 1 463.25 | 1 463.25 | 1 463.25 |
Semifinished products | 273.42 | 297.90 | 377.43 | 301.35 | 373.80 |
Raw materials and consumables | 489.30 | 668.25 | 1 276.88 | 753.35 | 704.90 |
Finished products/goods | 7 509.28 | 4 190.49 | 12 286.06 | 8 317.95 | 11 952.02 |
Inventories total | 8 272.00 | 5 156.65 | 13 940.36 | 9 372.66 | 13 030.72 |
Current trade debtors | 1 473.23 | 1 505.03 | 2 027.19 | 11 431.87 | 3 594.75 |
Current owed by particip. interest comp. | 279.97 | 524.57 | 544.86 | 638.19 | 16.53 |
Prepayments and accrued income | 14.00 | ||||
Current other receivables | 0.05 | 6 026.71 | 9.83 | ||
Current deferred tax assets | 628.78 | ||||
Short term receivables total | 1 767.26 | 8 056.32 | 2 572.05 | 12 079.89 | 4 240.06 |
Cash and bank deposits | 4 923.06 | 355.33 | 4 333.99 | 1 476.50 | 570.73 |
Cash and cash equivalents | 4 923.06 | 355.33 | 4 333.99 | 1 476.50 | 570.73 |
Balance sheet total (assets) | 59 037.10 | 58 148.16 | 87 308.07 | 90 769.24 | 125 976.27 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
Asset revaluation reserve | 1 525.36 | 2 220.38 | 3 913.62 | 4 239.62 | 9 296.67 |
Shares repurchased | 6 000.00 | ||||
Retained earnings | 10 608.13 | 17 525.78 | 21 284.60 | 30 312.98 | 34 105.21 |
Profit of the financial year | 6 894.05 | 3 672.36 | 9 028.38 | 3 792.23 | 1 139.34 |
Shareholders equity total | 25 177.53 | 23 568.52 | 34 376.60 | 38 494.83 | 44 691.22 |
Provisions | 2 095.35 | 2 334.67 | 4 000.76 | 3 507.73 | 4 699.81 |
Non-current loans from credit institutions | 13 537.07 | 12 906.12 | 25 600.03 | 25 942.49 | 46 496.85 |
Non-current liabilities total | 13 537.07 | 12 906.12 | 25 600.03 | 25 942.49 | 46 496.85 |
Current loans from credit institutions | 1 445.37 | 1 200.65 | 1 632.55 | 1 608.65 | 4 847.07 |
Current trade creditors | 477.81 | 470.90 | 2 104.41 | 715.41 | 1 503.01 |
Current owed to participating | 21 956.07 | ||||
Other non-interest bearing current liabilities | 16 243.84 | 17 625.76 | 19 551.21 | 20 500.13 | 1 717.63 |
Accruals and deferred income | 60.13 | 41.54 | 42.51 | 64.60 | |
Current liabilities total | 18 227.15 | 19 338.85 | 23 330.67 | 22 824.19 | 30 088.38 |
Balance sheet total (liabilities) | 59 037.10 | 58 148.16 | 87 308.07 | 90 769.24 | 125 976.27 |
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.