DROPSEN ApS — Credit Rating and Financial Key Figures
CVR number: 27584276
Vejers Havvej 68 A, 6853 Vejers Strand
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 027.38 | 2 227.52 | 2 322.84 | 2 632.77 | 2 695.98 |
| Employee benefit expenses | -1 644.34 | -1 658.97 | -1 917.36 | -2 786.09 | -2 397.25 |
| Other operating expenses | -9.53 | ||||
| Total depreciation | -45.44 | -65.71 | -63.12 | -63.12 | -71.29 |
| EBIT | 337.60 | 502.84 | 342.36 | - 216.44 | 217.92 |
| Other financial income | 16.10 | 27.53 | 34.63 | 21.22 | 57.00 |
| Other financial expenses | -7.90 | -12.11 | -12.88 | -13.93 | -11.65 |
| Pre-tax profit | 345.80 | 518.25 | 364.12 | - 209.14 | 263.26 |
| Income taxes | -76.64 | - 114.41 | -80.33 | 45.74 | -59.60 |
| Net earnings | 269.15 | 403.84 | 283.79 | - 163.40 | 203.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 281.20 | 215.49 | 152.37 | 89.25 | 66.96 |
| Tangible assets total | 281.20 | 215.49 | 152.37 | 89.25 | 66.96 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 471.20 | 392.48 | 337.96 | 484.44 | 395.43 |
| Inventories total | 471.20 | 392.48 | 337.96 | 484.44 | 395.43 |
| Current trade debtors | 28.69 | 29.63 | 29.45 | 57.95 | |
| Current amounts owed by group member comp. | 989.01 | 1 247.53 | 1 152.50 | 862.73 | 1 382.02 |
| Prepayments and accrued income | 0.73 | 0.76 | 2.08 | ||
| Current other receivables | 7.51 | 71.91 | 18.96 | 77.51 | |
| Current deferred tax assets | 42.74 | 10.53 | |||
| Short term receivables total | 1 025.94 | 1 320.20 | 1 201.09 | 934.92 | 1 530.09 |
| Other current investments | 0.80 | ||||
| Cash and bank deposits | 345.75 | 840.96 | 915.95 | 817.87 | 60.20 |
| Cash and cash equivalents | 345.75 | 840.96 | 915.95 | 817.87 | 60.99 |
| Balance sheet total (assets) | 2 124.10 | 2 769.13 | 2 607.36 | 2 326.48 | 2 053.47 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 150.00 | 150.00 | 150.00 | 100.00 | 100.00 |
| Retained earnings | 817.71 | 936.86 | 1 190.70 | 1 374.49 | 1 111.09 |
| Profit of the financial year | 269.15 | 403.84 | 283.79 | - 163.40 | 203.66 |
| Shareholders equity total | 1 486.86 | 1 740.70 | 1 874.49 | 1 561.09 | 1 664.75 |
| Provisions | 8.00 | 7.00 | 3.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 44.84 | 49.24 | 93.46 | 51.05 | 71.32 |
| Short-term deferred tax liabilities | 68.13 | 115.41 | 84.33 | 27.39 | |
| Other non-interest bearing current liabilities | 516.27 | 856.79 | 552.09 | 714.34 | 290.01 |
| Current liabilities total | 629.24 | 1 021.44 | 729.87 | 765.39 | 388.72 |
| Balance sheet total (liabilities) | 2 124.10 | 2 769.13 | 2 607.36 | 2 326.48 | 2 053.47 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.