DANGROUP ApS — Credit Rating and Financial Key Figures
CVR number: 29930759
Brogade 10 A, 5700 Svendborg
tel: 62211766
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 3 067.46 | 3 090.26 | 2 550.39 | 588.53 | 524.58 |
Other operating income | 120.61 | ||||
External services | -1 583.88 | -1 495.26 | -1 344.08 | - 699.80 | - 640.07 |
Gross profit | 1 483.58 | 1 595.00 | 1 206.32 | 9.34 | - 115.49 |
Employee benefit expenses | -3 298.19 | -3 509.17 | -3 455.55 | -1 304.74 | -1 386.65 |
Total depreciation | - 766.17 | - 760.15 | -79.46 | -17.58 | -17.58 |
EBIT | -2 580.78 | -2 674.32 | -2 328.70 | -1 312.98 | -1 519.72 |
Other financial income | 13 113.05 | 6 417.84 | 13 828.44 | 5 706.98 | 36 649.64 |
Other financial expenses | - 420.81 | - 677.11 | -1 025.28 | -4 494.99 | -7 339.68 |
Net income from associates (fin.) | -23 516.28 | -39 958.48 | -38 464.37 | 144 826.72 | -8 552.06 |
Pre-tax profit | -13 404.82 | -36 892.07 | -27 989.90 | 144 725.74 | 19 238.17 |
Income taxes | -2 090.71 | - 676.83 | -2 284.52 | -6 113.40 | -5 766.85 |
Net earnings | -15 495.53 | -37 568.90 | -30 274.43 | 138 612.34 | 13 471.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 13 770.60 | 13 010.45 | 670.99 | 653.42 | 635.84 |
Machinery and equipment | 68.50 | 68.50 | 848.14 | ||
Tangible assets total | 13 839.10 | 13 078.95 | 1 519.14 | 653.42 | 635.84 |
Holdings in group member companies | 223.44 | 218.64 | 214.67 | 208.77 | 205.86 |
Investments total | 223.44 | 218.64 | 214.67 | 208.77 | 205.86 |
Non-curr. owed by group member comp. | 27 685.31 | 18 175.12 | 12 739.60 | 26 612.47 | 32 139.22 |
Non-current loans receivable | 115 182.19 | 115 182.19 | 115 182.19 | 115 243.39 | 115 243.39 |
Non-current other receivables | 47 062.50 | ||||
Long term receivables total | 142 867.50 | 133 357.32 | 127 921.79 | 188 918.36 | 147 382.60 |
Inventories total | |||||
Current trade debtors | 180.28 | 210.38 | |||
Current amounts owed by group member comp. | 692.80 | 11 657.15 | 5 424.51 | 307.99 | 6 740.65 |
Prepayments and accrued income | 33.47 | 2.19 | |||
Current other receivables | 18.57 | 8.92 | 110 910.15 | 108 906.74 | |
Current deferred tax assets | 3 525.49 | 42.91 | 317.84 | 486.66 | 897.73 |
Short term receivables total | 4 432.05 | 11 929.02 | 5 751.27 | 111 704.80 | 116 547.32 |
Other current investments | 70 741.98 | 40 686.22 | 19 927.11 | 13 376.73 | 16 267.38 |
Cash and bank deposits | 346.26 | 1.63 | 21.33 | 585.18 | 45 160.56 |
Cash and cash equivalents | 71 088.24 | 40 687.85 | 19 948.44 | 13 961.91 | 61 427.94 |
Balance sheet total (assets) | 232 450.33 | 199 271.78 | 155 355.31 | 315 447.26 | 326 199.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | 217 584.82 | 202 089.29 | 164 520.39 | 134 245.96 | 272 858.30 |
Profit of the financial year | -15 495.53 | -37 568.90 | -30 274.43 | 138 612.34 | 13 471.32 |
Shareholders equity total | 202 214.29 | 164 645.39 | 134 370.96 | 272 983.30 | 286 454.62 |
Provisions | 641.75 | 6 971.36 | 1 596.95 | 6 080.47 | |
Non-current loans from credit institutions | 12 342.36 | 11 272.45 | |||
Non-current other liabilities | 67.50 | ||||
Non-current liabilities total | 12 409.85 | 11 272.45 | |||
Current loans from credit institutions | 13 962.52 | 13 236.12 | 15 849.46 | 23 464.35 | 14 326.31 |
Current trade creditors | 121.43 | 139.33 | 112.12 | 81.22 | 63.15 |
Current owed to participating | 12 176.54 | 12 258.24 | |||
Current owed to group member | 201.23 | 150.92 | 150.92 | 151.53 | 151.53 |
Short-term deferred tax liabilities | 1 655.59 | 683.02 | 2 944.45 | 418.88 | 12 713.01 |
Other non-interest bearing current liabilities | 1 243.66 | 2 173.18 | 330.44 | 90.96 | 232.70 |
Current liabilities total | 17 184.43 | 16 382.58 | 19 387.40 | 36 383.49 | 39 744.94 |
Balance sheet total (liabilities) | 232 450.33 | 199 271.78 | 155 355.31 | 315 447.26 | 326 199.56 |
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.