ØSTER LINDET ApS — Credit Rating and Financial Key Figures
CVR number: 31877067
Sønderalle 1, 6630 Rødding
ol@osterlindet.dk
tel: 70106343
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 764.13 | 2 494.71 | -1 290.51 | 6 444.90 | 6 936.92 |
| Employee benefit expenses | -4 007.08 | -3 284.74 | -2 089.98 | -3 025.13 | -3 843.38 |
| Total depreciation | -23.38 | -25.52 | -8.44 | ||
| EBIT | 1 733.68 | - 815.55 | -3 380.49 | 3 419.77 | 3 085.11 |
| Other financial income | 292.57 | 272.48 | 300.38 | 407.88 | 656.51 |
| Other financial expenses | -96.51 | -95.17 | -88.62 | -1 203.12 | -88.58 |
| Pre-tax profit | 1 929.74 | - 638.24 | -3 168.73 | 2 624.53 | 3 653.04 |
| Income taxes | - 426.58 | - 170.81 | 693.91 | - 564.92 | - 822.15 |
| Net earnings | 1 503.15 | - 809.05 | -2 474.82 | 2 059.61 | 2 830.89 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 18.75 | ||||
| Machinery and equipment | 6.77 | 59.06 | |||
| Tangible assets total | 25.52 | 59.06 | |||
| Investments total | |||||
| Non-curr. owed by group member comp. | 825.00 | 689.21 | |||
| Long term receivables total | 825.00 | 689.21 | |||
| Finished products/goods | 37.34 | 20.36 | |||
| Inventories total | 37.34 | 20.36 | |||
| Current amounts owed by group member comp. | 210.04 | 251.15 | 258.66 | ||
| Prepayments and accrued income | 61.74 | 658.60 | 77.69 | 358.85 | |
| Current other receivables | 5 957.60 | 3 017.66 | 3 965.94 | 7 960.39 | 11 893.85 |
| Current deferred tax assets | 23.08 | 583.74 | |||
| Short term receivables total | 6 019.33 | 3 699.35 | 4 759.72 | 8 289.23 | 12 511.36 |
| Other current investments | 7 627.66 | 7 649.78 | 7 882.94 | 6 818.48 | 7 250.59 |
| Cash and bank deposits | 4 882.02 | 3 431.50 | 3 198.76 | 4 509.17 | 7 164.71 |
| Cash and cash equivalents | 12 509.68 | 11 081.28 | 11 081.69 | 11 327.65 | 14 415.30 |
| Balance sheet total (assets) | 18 554.53 | 14 780.63 | 15 841.42 | 20 479.22 | 27 695.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Retained earnings | 1 457.31 | 4 369.84 | 3 560.78 | 1 910.96 | 3 970.57 |
| Profit of the financial year | 1 503.15 | - 809.05 | -2 474.82 | 2 059.61 | 2 830.89 |
| Shareholders equity total | 3 660.47 | 4 260.79 | 1 785.96 | 4 670.57 | 7 501.45 |
| Provisions | 6.71 | 138.36 | 31.27 | ||
| Capital loans | 1 800.00 | 1 800.00 | |||
| Non-current bonds | 1 800.00 | 1 800.00 | 1 800.00 | ||
| Non-current loans from credit institutions | 4 862.92 | 4 554.85 | 4 542.10 | 3 406.58 | |
| Non-current liabilities total | 1 800.00 | 6 662.92 | 6 354.85 | 6 342.10 | 5 206.58 |
| Current loans from credit institutions | 4.62 | 5.81 | 1 179.22 | 1 254.97 | 1 348.08 |
| Advances received | 11 473.97 | 2 947.12 | 5 717.67 | 7 042.74 | 10 084.02 |
| Current trade creditors | 547.97 | 139.33 | 767.43 | 389.48 | 2 229.18 |
| Current owed to group member | 349.26 | 187.24 | |||
| Short-term deferred tax liabilities | 408.53 | 790.88 | |||
| Other non-interest bearing current liabilities | 303.01 | 439.06 | 36.29 | 779.36 | 503.83 |
| Current liabilities total | 13 087.36 | 3 718.57 | 7 700.61 | 9 466.55 | 14 955.99 |
| Balance sheet total (liabilities) | 18 554.53 | 14 780.63 | 15 841.42 | 20 479.22 | 27 695.30 |
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.