DAN DEVELOPMENT ApS — Credit Rating and Financial Key Figures
CVR number: 10697433
Lille Vibyvej 21, Lille Viby 5300 Kerteminde
tel: 65325036
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 085.35 | 1 070.13 | 1 121.88 | 1 424.68 | 1 939.65 |
| Other operating expenses | - 990.98 | ||||
| Total depreciation | - 169.58 | - 169.58 | - 169.58 | - 366.56 | - 388.42 |
| EBIT | 915.76 | 900.55 | 952.29 | 67.15 | 1 551.23 |
| Other financial income | 0.88 | ||||
| Other financial expenses | -69.46 | - 109.90 | -61.57 | -68.04 | - 173.62 |
| Pre-tax profit | 846.30 | 790.65 | 890.72 | -0.89 | 1 378.50 |
| Income taxes | - 192.24 | - 183.84 | - 195.96 | - 217.82 | - 303.27 |
| Net earnings | 654.06 | 606.82 | 694.76 | - 218.71 | 1 075.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 058.20 | 6 888.61 | 6 719.03 | 6 549.45 | 6 379.86 |
| Machinery and equipment | 328.29 | ||||
| Tangible assets total | 7 058.20 | 6 888.61 | 6 719.03 | 6 877.74 | 6 379.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 206.58 | ||||
| Current other receivables | 25.00 | ||||
| Short term receivables total | 25.00 | 206.58 | |||
| Cash and bank deposits | 860.08 | 754.36 | 903.37 | 478.43 | 1 372.01 |
| Cash and cash equivalents | 860.08 | 754.36 | 903.37 | 478.43 | 1 372.01 |
| Balance sheet total (assets) | 7 918.28 | 7 642.97 | 7 647.40 | 7 356.16 | 7 958.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 500.00 | 500.00 | ||
| Retained earnings | 1 329.59 | 1 483.65 | 1 590.46 | 2 285.23 | 2 066.51 |
| Profit of the financial year | 654.06 | 606.82 | 694.76 | - 218.71 | 1 075.23 |
| Shareholders equity total | 2 608.65 | 2 715.47 | 2 910.23 | 2 191.51 | 3 266.74 |
| Provisions | 566.29 | 571.63 | 577.02 | 569.96 | 590.70 |
| Non-current loans from credit institutions | 3 251.61 | 2 837.76 | 2 428.28 | 2 036.14 | 1 693.77 |
| Non-current liabilities total | 3 251.61 | 2 837.76 | 2 428.28 | 2 036.14 | 1 693.77 |
| Current loans from credit institutions | 410.00 | 413.00 | 413.00 | 400.26 | 371.32 |
| Current owed to group member | 747.21 | 777.10 | 986.97 | 1 183.43 | 1 230.77 |
| Short-term deferred tax liabilities | 152.72 | 178.49 | 190.57 | 224.88 | 507.41 |
| Other non-interest bearing current liabilities | 181.80 | 149.52 | 141.33 | 749.98 | 297.75 |
| Current liabilities total | 1 491.73 | 1 518.11 | 1 731.87 | 2 558.55 | 2 407.24 |
| Balance sheet total (liabilities) | 7 918.28 | 7 642.97 | 7 647.40 | 7 356.16 | 7 958.46 |
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.