ØRUM MINKFARM ApS — Credit Rating and Financial Key Figures
CVR number: 17441493
Ørumvej 86 A, 8721 Daugård
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 182.86 | - 586.66 | 3 230.84 | 251.49 | 151.68 |
Employee benefit expenses | - 451.05 | - 431.77 | -26.85 | - 731.45 | - 729.64 |
Total depreciation | - 359.60 | - 415.56 | - 385.89 | - 388.30 | - 642.74 |
EBIT | - 993.51 | -1 433.99 | 2 818.10 | - 868.26 | -1 220.70 |
Other financial income | 15.73 | 75.70 | |||
Other financial expenses | -54.24 | - 122.54 | - 108.04 | -29.46 | -18.32 |
Pre-tax profit | -1 047.75 | -1 556.53 | 2 710.05 | - 881.99 | -1 163.31 |
Income taxes | 1 587.23 | 192.41 | 255.20 | ||
Net earnings | -1 047.75 | -1 556.53 | 4 297.29 | - 689.58 | - 908.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 978.68 | 1 816.34 | 1 654.00 | 1 581.41 | 1 416.57 |
Machinery and equipment | 453.50 | 769.19 | 541.84 | 320.19 | 1 542.29 |
Tangible assets total | 2 432.18 | 2 585.53 | 2 195.84 | 1 901.60 | 2 958.86 |
Investments total | |||||
Non-current loans receivable | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Long term receivables total | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Finished products/goods | 2 654.93 | 3 924.07 | 2 852.85 | 2 507.24 | 929.07 |
Inventories total | 2 654.93 | 3 924.07 | 2 852.85 | 2 507.24 | 929.07 |
Current trade debtors | 16.50 | ||||
Current amounts owed by group member comp. | 1 672.45 | 2 765.17 | |||
Current other receivables | 125.00 | 281.82 | 175.39 | 175.39 | 0.05 |
Current deferred tax assets | 1 587.23 | 1 449.29 | 1 704.49 | ||
Short term receivables total | 125.00 | 281.82 | 1 762.63 | 3 297.14 | 4 486.22 |
Cash and bank deposits | 1 375.40 | ||||
Cash and cash equivalents | 1 375.40 | ||||
Balance sheet total (assets) | 5 212.61 | 6 791.92 | 6 811.82 | 9 081.88 | 8 374.65 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 1 411.51 | 363.75 | -1 192.78 | 3 104.51 | 2 414.93 |
Profit of the financial year | -1 047.75 | -1 556.53 | 4 297.29 | - 689.58 | - 908.11 |
Shareholders equity total | 863.75 | - 692.78 | 3 604.51 | 2 914.93 | 2 006.82 |
Non-current loans from credit institutions | 230.98 | 152.61 | 72.06 | ||
Non-current liabilities total | 230.98 | 152.61 | 72.06 | ||
Current loans from credit institutions | 2 336.62 | 5 515.49 | 1 289.45 | 16.47 | |
Current trade creditors | 117.20 | 56.85 | 26.12 | 23.70 | 25.65 |
Current owed to participating | 1 452.82 | 1 452.82 | 1 452.82 | ||
Current owed to group member | 204.10 | 196.13 | 187.38 | ||
Other non-interest bearing current liabilities | 7.14 | 110.79 | 179.48 | 1 589.75 | 1 772.22 |
Accruals and deferred income | 4 553.49 | 4 553.49 | |||
Current liabilities total | 4 117.87 | 7 332.08 | 3 135.25 | 6 166.94 | 6 367.83 |
Balance sheet total (liabilities) | 5 212.61 | 6 791.92 | 6 811.82 | 9 081.88 | 8 374.65 |
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.