CRUIJSEN FARMING ApS — Credit Rating and Financial Key Figures
CVR number: 31333180
Borrelyngvej 15, Rutsker 3790 Hasle
leoncruijsen@gmail.com
tel: 64685938
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 604.01 | 13 794.81 | 15 494.15 | 16 727.75 | 17 829.91 |
| Employee benefit expenses | -4 076.43 | -4 442.93 | -4 430.23 | -5 760.67 | -5 741.71 |
| Other operating expenses | - 337.84 | - 399.38 | - 428.62 | ||
| Total depreciation | -2 606.50 | -2 609.02 | -2 689.36 | -3 105.06 | -3 422.78 |
| Reduction in value of non-current assets | 1 043.30 | 616.51 | 2 288.38 | 1 046.02 | 2 483.86 |
| EBIT | 7 964.37 | 7 021.54 | 10 263.56 | 8 479.42 | 11 149.28 |
| Other financial income | 53.10 | 1.13 | 5 275.64 | 34.17 | 150.07 |
| Other financial expenses | -2 682.30 | -2 663.65 | -4 770.98 | -7 331.75 | -8 463.45 |
| Pre-tax profit | 5 335.17 | 4 359.02 | 10 768.21 | 1 181.84 | 2 835.90 |
| Income taxes | - 862.73 | - 914.10 | -2 196.44 | - 513.57 | - 569.06 |
| Net earnings | 4 472.44 | 3 444.91 | 8 571.77 | 668.27 | 2 266.84 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 848.83 | 538.75 | 218.64 | 50.19 | 20.07 |
| Intangible assets total | 848.83 | 538.75 | 218.64 | 50.19 | 20.07 |
| Land and waters | 106 340.63 | 105 492.44 | 104 751.96 | 181 752.55 | 185 518.85 |
| Machinery and equipment | 3 311.82 | 2 521.98 | 1 923.53 | 4 840.50 | 3 786.69 |
| Other tangible assets | 9 402.02 | 10 018.53 | 12 306.91 | 13 352.93 | 15 836.79 |
| Tangible assets total | 119 054.48 | 118 032.95 | 118 982.40 | 199 945.98 | 205 142.33 |
| Investments total | |||||
| Non-current loans receivable | 2.00 | 5.56 | |||
| Non-current other receivables | 543.27 | 522.69 | 501.47 | ||
| Long term receivables total | 543.27 | 524.68 | 507.04 | ||
| Raw materials and consumables | 8 074.44 | 5 099.40 | 11 474.53 | 12 641.54 | |
| Finished products/goods | 8 528.91 | 100.00 | 1 591.68 | 700.61 | 257.68 |
| Inventories total | 8 528.91 | 8 174.44 | 6 691.08 | 12 175.13 | 12 899.22 |
| Current trade debtors | 1 275.01 | 2 526.32 | 4 765.85 | 4 248.05 | 5 135.14 |
| Prepayments and accrued income | 21.81 | 44.48 | 48.27 | 57.47 | 41.90 |
| Current other receivables | 465.26 | 225.22 | 75.29 | 2 787.25 | 2 264.70 |
| Current deferred tax assets | 522.49 | 478.94 | |||
| Short term receivables total | 1 762.08 | 2 796.03 | 4 889.40 | 7 615.25 | 7 920.68 |
| Cash and bank deposits | 264.20 | 680.86 | 1 185.75 | 1 185.75 | |
| Cash and cash equivalents | 264.20 | 680.86 | 1 185.75 | 1 185.75 | |
| Balance sheet total (assets) | 130 194.30 | 129 806.38 | 132 005.65 | 221 496.99 | 227 675.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 14 988.79 | 19 461.24 | 22 906.15 | 31 477.92 | 32 146.20 |
| Profit of the financial year | 4 472.44 | 3 444.91 | 8 571.77 | 668.27 | 2 266.84 |
| Shareholders equity total | 19 586.24 | 23 031.15 | 31 602.92 | 32 271.20 | 34 538.04 |
| Provisions | 1 537.00 | 1 579.00 | 2 442.00 | 2 891.90 | 3 209.72 |
| Non-current loans from credit institutions | 96 597.56 | 94 684.04 | 90 943.31 | 169 885.83 | 166 316.00 |
| Non-current leasing loans | 1 693.28 | 1 091.51 | 534.09 | 121.64 | |
| Non-current other liabilities | 934.25 | ||||
| Non-current deferred tax liabilities | 879.26 | 713.73 | 603.75 | ||
| Non-current liabilities total | 98 290.84 | 96 709.81 | 92 356.67 | 170 721.20 | 166 919.75 |
| Current loans from credit institutions | 7 107.27 | 5 636.78 | 1 913.96 | 13 789.52 | 19 570.49 |
| Current trade creditors | 1 072.27 | 1 295.65 | 1 773.51 | 1 456.09 | 1 857.67 |
| Current owed to participating | 123.69 | 127.15 | 70.57 | 73.39 | 76.52 |
| Short-term deferred tax liabilities | 2 027.17 | 746.89 | 945.17 | ||
| Other non-interest bearing current liabilities | 449.83 | 679.95 | 900.86 | 293.69 | 1 502.91 |
| Current liabilities total | 10 780.23 | 8 486.42 | 5 604.06 | 15 612.69 | 23 007.58 |
| Balance sheet total (liabilities) | 130 194.30 | 129 806.38 | 132 005.65 | 221 496.99 | 227 675.09 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.