Prima Svin A/S — Credit Rating and Financial Key Figures
CVR number: 38791435
Attenagrevej 1, Ølstrup 6950 Ringkøbing
tp@primasvin.dk
tel: 29434510
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 64 662.02 | 68 077.54 | |||
| Employee benefit expenses | -8 326.61 | -10 507.41 | |||
| Total depreciation | -5 975.57 | -6 873.18 | |||
| Reduction in value of non-current assets | - 900.00 | ||||
| EBIT | 4 316.00 | 1 522.00 | 512.00 | 50 359.84 | 49 796.96 |
| Other financial income | 3.23 | 0.83 | |||
| Other financial expenses | -6 047.46 | -7 189.82 | |||
| Income from other inv. held as non-curr. assets | 60.51 | 39.67 | |||
| Pre-tax profit | 750.00 | -2 109.00 | 1 695.00 | 44 376.12 | 42 647.64 |
| Income taxes | -9 026.04 | -10 306.72 | |||
| Net earnings | 750.00 | -2 109.00 | 1 695.00 | 35 350.08 | 32 340.93 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 98 516.41 | 175 189.39 | |||
| Buildings | 23 796.23 | 26 908.23 | |||
| Machinery and equipment | 2 088.81 | 4 742.68 | |||
| Other tangible assets | 17 214.00 | 21 771.00 | |||
| Tangible assets total | 141 615.45 | 228 611.30 | |||
| Other receivables | 171 292.00 | 167 919.00 | 163 077.00 | ||
| Investments total | 171 292.00 | 167 919.00 | 163 077.00 | ||
| Non-current loans receivable | 73.70 | 100.59 | |||
| Long term receivables total | 73.70 | 100.59 | |||
| Semifinished products | 211.50 | 157.50 | |||
| Raw materials and consumables | 3 894.93 | 13 501.02 | |||
| Finished products/goods | 14 265.96 | 15 728.10 | |||
| Inventories total | 18 372.39 | 29 386.62 | |||
| Current trade debtors | 2 586.28 | 4 386.70 | |||
| Prepayments and accrued income | 200.00 | ||||
| Current other receivables | 360.43 | 53.25 | |||
| Current deferred tax assets | 1 479.08 | 597.70 | |||
| Short term receivables total | 4 425.80 | 5 237.66 | |||
| Cash and bank deposits | 0.71 | ||||
| Cash and cash equivalents | 0.71 | ||||
| Balance sheet total (assets) | 171 292.00 | 167 919.00 | 163 077.00 | 164 488.05 | 263 336.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 10 212.00 | 7 903.00 | 9 599.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 2 000.00 | 2 000.00 | |||
| Retained earnings | - 750.00 | 2 109.00 | -1 695.00 | 5 598.76 | 38 948.84 |
| Profit of the financial year | 750.00 | -2 109.00 | 1 695.00 | 35 350.08 | 32 340.93 |
| Shareholders equity total | 10 212.00 | 7 903.00 | 9 599.00 | 44 948.84 | 75 289.77 |
| Provisions | 6 451.36 | 9 355.78 | |||
| Non-current loans from credit institutions | 84 913.03 | 149 451.94 | |||
| Non-current deferred tax liabilities | 8 200.00 | 3 200.00 | |||
| Non-current liabilities total | 93 113.03 | 152 651.94 | |||
| Current loans from credit institutions | 16 956.22 | 17 687.82 | |||
| Current trade creditors | 2 610.48 | 8 060.94 | |||
| Other non-interest bearing current liabilities | 333.20 | 233.73 | |||
| Accruals and deferred income | 74.93 | 56.20 | |||
| Current liabilities total | 19 974.82 | 26 038.68 | |||
| Balance sheet total (liabilities) | 10 212.00 | 7 903.00 | 9 599.00 | 164 488.05 | 263 336.17 |
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.