Søndervang Økologi ApS — Credit Rating and Financial Key Figures
CVR number: 40427341
Møllebyvej 8, Stadil 6980 Tim
tel: 97338488
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 463.86 | 624.60 | 860.56 | 1 025.92 |
| Total depreciation | -90.44 | -95.05 | ||
| Reduction in value of non-current assets | -2.60 | 2.35 | ||
| EBIT | 463.86 | 624.60 | 770.12 | 930.87 |
| Other financial income | 0.32 | 0.98 | 0.50 | 1.22 |
| Other financial expenses | -0.47 | -2.82 | -18.71 | -41.71 |
| Pre-tax profit | 463.71 | 622.76 | 751.92 | 890.39 |
| Income taxes | - 101.98 | - 137.02 | - 170.55 | - 188.51 |
| Net earnings | 361.73 | 485.74 | 581.37 | 701.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 1 638.37 | 1 630.82 | ||
| Other tangible assets | 2.60 | |||
| Tangible assets total | 1 638.37 | 1 633.42 | ||
| Participating interests | 0.08 | 6.83 | ||
| Investments total | 0.08 | 6.83 | ||
| Long term receivables total | ||||
| Semifinished products | 50.40 | |||
| Finished products/goods | 69.59 | 721.51 | 1 207.82 | 1 036.67 |
| Inventories total | 69.59 | 721.51 | 1 258.22 | 1 036.67 |
| Current trade debtors | 447.99 | 581.84 | 23.37 | 570.37 |
| Prepayments and accrued income | 571.38 | 560.00 | 335.00 | 396.00 |
| Current other receivables | 58.29 | 63.69 | ||
| Short term receivables total | 1 019.37 | 1 141.84 | 416.66 | 1 030.06 |
| Cash and bank deposits | 55.53 | 409.68 | 219.37 | 371.75 |
| Cash and cash equivalents | 55.53 | 409.68 | 219.37 | 371.75 |
| Balance sheet total (assets) | 1 144.48 | 2 273.04 | 3 532.70 | 4 078.73 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 64.00 |
| Retained earnings | - 110.60 | 138.13 | 509.47 | 1 026.84 |
| Profit of the financial year | 361.73 | 485.74 | 581.37 | 701.88 |
| Shareholders equity total | 411.73 | 786.87 | 1 255.24 | 1 842.72 |
| Provisions | 4.80 | 13.60 | 47.90 | 190.70 |
| Non-current other liabilities | 17.74 | |||
| Non-current liabilities total | 17.74 | |||
| Current trade creditors | 1.65 | 627.81 | 12.00 | 519.66 |
| Current owed to participating | 899.67 | |||
| Other non-interest bearing current liabilities | 172.05 | 334.76 | 1 468.36 | 0.24 |
| Accruals and deferred income | 554.25 | 510.00 | 749.19 | 608.00 |
| Current liabilities total | 727.95 | 1 472.56 | 2 229.55 | 2 027.57 |
| Balance sheet total (liabilities) | 1 144.48 | 2 273.04 | 3 532.70 | 4 078.73 |
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.