BIOFIBER-DAMINO A/S — Credit Rating and Financial Key Figures
CVR number: 87824616
Staushedevejen 10, 6621 Gesten
tel: 75557411
www.daminoshop.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 14 258.06 | 14 230.68 | 14 916.28 | 8 620.41 | 10 037.61 |
Costs of management | -5 527.65 | -5 267.04 | -5 731.28 | -5 915.19 | -5 320.36 |
Costs of distribution | -9 502.47 | -7 655.85 | -7 369.91 | -7 473.32 | -6 018.85 |
EBIT | - 772.05 | 1 307.80 | 1 815.09 | -4 768.11 | -1 301.61 |
Other financial income | 13.87 | 15.69 | 33.40 | 38.82 | 21.70 |
Other financial expenses | - 508.22 | - 454.74 | - 365.41 | - 614.34 | - 944.19 |
Pre-tax profit | -1 266.40 | 868.75 | 1 483.09 | -5 343.62 | -2 224.10 |
Income taxes | 257.65 | - 193.70 | - 328.90 | 1 175.23 | 485.94 |
Net earnings | -1 008.75 | 675.05 | 1 154.19 | -4 168.40 | -1 738.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 2 141.34 | 2 168.37 | 2 302.16 | 2 425.77 | 2 548.99 |
Intangible rights | 15.21 | 4.22 | 1.54 | ||
Intangible assets total | 2 156.56 | 2 172.60 | 2 303.70 | 2 425.77 | 2 548.99 |
Land and waters | 8 225.44 | 7 868.07 | 7 655.30 | 7 589.64 | 7 193.87 |
Machinery and equipment | 2 726.65 | 1 955.29 | 1 837.10 | 1 517.40 | 1 632.75 |
Tangible assets total | 10 952.09 | 9 823.36 | 9 492.40 | 9 107.04 | 8 826.62 |
Investments total | |||||
Long term receivables total | |||||
Semifinished products | 334.11 | 376.06 | 584.33 | 885.44 | 384.44 |
Raw materials and consumables | 1 880.78 | 2 327.00 | 4 581.39 | 3 438.17 | 3 898.72 |
Finished products/goods | 2 341.56 | 2 599.99 | 3 658.79 | 3 842.45 | 2 681.20 |
Inventories total | 4 556.45 | 5 303.05 | 8 824.50 | 8 166.06 | 6 964.36 |
Current trade debtors | 4 559.64 | 3 085.35 | 5 320.71 | 2 298.03 | 3 192.74 |
Current amounts owed by group member comp. | 198.19 | 64.09 | 74.14 | 315.19 | |
Prepayments and accrued income | 616.11 | 661.97 | 886.47 | 215.05 | 272.97 |
Current other receivables | 9.64 | 55.95 | 52.29 | 55.58 | 80.13 |
Current deferred tax assets | 59.65 | 191.77 | 268.38 | ||
Short term receivables total | 5 443.23 | 3 867.36 | 6 333.61 | 2 760.43 | 4 129.42 |
Other current investments | 77.67 | 74.36 | 106.07 | 141.43 | 153.14 |
Cash and bank deposits | 86.12 | 172.21 | 237.92 | 157.07 | 197.99 |
Cash and cash equivalents | 163.80 | 246.57 | 343.99 | 298.50 | 351.13 |
Balance sheet total (assets) | 23 272.13 | 21 412.94 | 27 298.21 | 22 757.80 | 22 820.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 500.00 | ||||
Other reserves | 954.42 | 947.64 | 682.02 | 778.44 | 874.55 |
Retained earnings | 5 896.04 | 4 394.06 | 5 834.74 | 9 546.02 | 7 281.52 |
Profit of the financial year | -1 008.75 | 675.05 | 1 154.19 | -4 168.40 | -1 738.16 |
Shareholders equity total | 6 841.71 | 7 516.76 | 8 670.95 | 7 156.07 | 7 417.91 |
Provisions | 1 271.00 | 1 397.00 | 1 439.00 | 455.54 | 237.41 |
Non-current loans from credit institutions | 2 411.24 | 1 792.07 | 1 348.51 | 1 081.81 | 806.71 |
Non-current leasing loans | 667.06 | 327.02 | 187.90 | 145.49 | 211.64 |
Non-current deferred tax liabilities | 294.01 | 799.41 | 745.98 | 736.58 | 768.76 |
Non-current liabilities total | 3 372.31 | 2 918.51 | 2 282.39 | 1 963.88 | 1 787.12 |
Current loans from credit institutions | 6 529.96 | 2 746.58 | 5 705.92 | 6 075.82 | 7 140.30 |
Advances received | 246.41 | ||||
Current trade creditors | 1 258.05 | 987.18 | 2 271.96 | 1 493.00 | 1 684.62 |
Current owed to group member | 2 472.36 | 3 477.38 | 4 643.29 | 4 905.60 | 3 492.05 |
Short-term deferred tax liabilities | 67.70 | 286.90 | |||
Other non-interest bearing current liabilities | 1 280.34 | 2 301.83 | 1 997.82 | 707.89 | 1 061.11 |
Current liabilities total | 11 787.11 | 9 580.67 | 14 905.88 | 13 182.30 | 13 378.08 |
Balance sheet total (liabilities) | 23 272.13 | 21 412.94 | 27 298.21 | 22 757.80 | 22 820.51 |
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.