ØLSTED DETAIL A/S — Credit Rating and Financial Key Figures
CVR number: 33381379
Byvej 6, 3310 Ølsted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 10 147.30 | 12 954.02 | 16 519.08 | 14 425.10 | 10 001.35 |
Other operating income | 2 079.61 | 1 761.60 | 1 708.91 | 1 777.27 | 1 812.81 |
Costs of manufacturing | -9 834.35 | -12 522.90 | -16 097.25 | -13 886.82 | -9 666.21 |
External services | - 531.43 | - 789.41 | - 591.45 | - 612.85 | - 534.71 |
Gross profit | 1 861.13 | 1 403.32 | 1 539.29 | 1 702.71 | 1 613.23 |
Employee benefit expenses | - 429.45 | ||||
Total depreciation | - 478.18 | - 477.75 | - 481.80 | - 494.66 | - 494.66 |
EBIT | 953.50 | 925.57 | 1 057.49 | 1 208.05 | 1 118.58 |
Other financial income | 15.97 | 9.79 | 14.76 | 126.99 | 116.42 |
Other financial expenses | - 182.67 | - 171.67 | - 166.17 | - 428.26 | - 402.88 |
Income from other inv. held as non-curr. assets | 235.63 | 244.57 | 313.56 | 282.70 | 284.02 |
Pre-tax profit | 1 022.43 | 1 008.26 | 1 219.64 | 1 189.48 | 1 116.15 |
Income taxes | - 223.23 | - 222.02 | - 268.41 | - 261.78 | - 246.10 |
Net earnings | 799.20 | 786.24 | 951.24 | 927.70 | 870.04 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 18 344.83 | 18 072.38 | 17 614.42 | 17 156.45 | 16 698.49 |
Machinery and equipment | 303.98 | 98.68 | 194.85 | 158.15 | 121.46 |
Tangible assets total | 18 648.81 | 18 171.06 | 17 809.26 | 17 314.61 | 16 819.95 |
Investments total | |||||
Non-current loans receivable | 1 125.93 | 1 125.93 | 1 148.58 | 1 161.78 | 1 182.13 |
Long term receivables total | 1 125.93 | 1 125.93 | 1 148.58 | 1 161.78 | 1 182.13 |
Finished products/goods | 462.13 | 659.97 | 577.10 | 483.38 | 483.91 |
Inventories total | 462.13 | 659.97 | 577.10 | 483.38 | 483.91 |
Prepayments and accrued income | 71.24 | 26.78 | 57.81 | ||
Current other receivables | 4 037.37 | 3 493.94 | 4 082.92 | 3 958.75 | 2 210.81 |
Current deferred tax assets | 589.23 | 388.56 | 130.20 | 14.23 | 35.65 |
Short term receivables total | 4 697.84 | 3 909.28 | 4 270.93 | 3 972.98 | 2 246.46 |
Cash and bank deposits | 135.38 | 364.28 | 23.68 | 356.79 | 367.29 |
Cash and cash equivalents | 135.38 | 364.28 | 23.68 | 356.79 | 367.29 |
Balance sheet total (assets) | 25 070.09 | 24 230.52 | 23 829.55 | 23 289.53 | 21 099.75 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 8 247.53 | 9 046.74 | 9 832.98 | 10 784.22 | 11 711.92 |
Profit of the financial year | 799.20 | 786.24 | 951.24 | 927.70 | 870.04 |
Shareholders equity total | 9 546.74 | 10 332.98 | 11 284.22 | 12 211.92 | 13 081.96 |
Provisions | 151.76 | 247.08 | |||
Non-current loans from credit institutions | 12 458.78 | 10 894.95 | 9 362.08 | 8 037.17 | 5 945.22 |
Non-current other liabilities | 27.12 | 25.71 | |||
Non-current liabilities total | 12 485.89 | 10 920.66 | 9 362.08 | 8 037.17 | 5 945.22 |
Current loans from credit institutions | 1 354.99 | 1 596.89 | 1 586.40 | 1 475.93 | 1 012.31 |
Current trade creditors | 900.61 | 655.00 | 794.40 | 595.60 | 46.12 |
Other non-interest bearing current liabilities | 781.86 | 725.00 | 802.44 | 817.15 | 767.05 |
Current liabilities total | 3 037.46 | 2 976.88 | 3 183.25 | 2 888.68 | 1 825.48 |
Balance sheet total (liabilities) | 25 070.09 | 24 230.52 | 23 829.55 | 23 289.53 | 21 099.75 |
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.