SKOVBO NORDDJURS ApS
CVR number: 35483373
Skovgårdevej 33, Skovgårde 8961 Allingåbro
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 298.75 | 234.06 | 282.19 | 196.07 | 143.46 |
| Total depreciation | - 104.01 | -93.45 | -89.33 | -78.30 | -66.88 |
| EBIT | 194.74 | 140.60 | 192.86 | 117.77 | 76.58 |
| Other financial income | 0.14 | ||||
| Other financial expenses | - 101.17 | -98.23 | -81.78 | -93.27 | - 129.81 |
| Pre-tax profit | 93.57 | 42.38 | 111.08 | 24.50 | -53.10 |
| Income taxes | -21.07 | -10.15 | -52.24 | -33.96 | -15.88 |
| Net earnings | 72.49 | 32.23 | 58.85 | -9.46 | -68.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 549.52 | 5 487.05 | 5 424.57 | 5 362.10 | 5 498.16 |
| Machinery and equipment | 75.66 | 44.67 | 17.82 | 1.99 | 18.50 |
| Tangible assets total | 5 625.17 | 5 531.72 | 5 442.39 | 5 364.09 | 5 516.66 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 306.68 | 163.59 | 67.23 | 70.75 | 52.65 |
| Prepayments and accrued income | 85.69 | 68.83 | 51.98 | 41.07 | 19.23 |
| Current other receivables | 0.01 | 1.09 | |||
| Current deferred tax assets | 23.80 | 43.70 | 33.00 | 17.10 | 5.78 |
| Short term receivables total | 416.18 | 276.13 | 152.21 | 128.92 | 78.75 |
| Balance sheet total (assets) | 6 041.35 | 5 807.85 | 5 594.60 | 5 493.02 | 5 595.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 1 598.00 | 1 670.50 | 1 702.72 | 1 761.57 | 1 752.11 |
| Profit of the financial year | 72.49 | 32.23 | 58.85 | -9.46 | -68.97 |
| Shareholders equity total | 1 770.49 | 1 802.72 | 1 861.57 | 1 852.11 | 1 783.13 |
| Non-current loans from credit institutions | 3 735.45 | 3 566.41 | 3 390.28 | 3 206.84 | 3 136.62 |
| Non-current liabilities total | 3 735.45 | 3 566.41 | 3 390.28 | 3 206.84 | 3 136.62 |
| Current loans from credit institutions | 341.38 | 212.31 | 171.82 | 216.55 | 103.23 |
| Advances received | 2.00 | ||||
| Current trade creditors | 57.92 | 30.02 | 25.11 | 24.09 | 18.29 |
| Current owed to participating | 48.54 | 141.17 | 11.32 | 77.76 | 490.86 |
| Short-term deferred tax liabilities | 27.87 | 30.05 | 41.54 | 10.06 | 4.56 |
| Other non-interest bearing current liabilities | 57.70 | 25.16 | 92.95 | 105.61 | 58.72 |
| Current liabilities total | 535.41 | 438.71 | 342.75 | 434.07 | 675.65 |
| Balance sheet total (liabilities) | 6 041.35 | 5 807.85 | 5 594.60 | 5 493.02 | 5 595.41 |
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.