E 3-GRUPPEN A/S — Credit Rating and Financial Key Figures
CVR number: 66558215
Transitvej 16, 6330 Padborg
tel: 74674193
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 469.44 | 480.99 | 515.83 | 576.24 | 589.72 |
Other operating income | 5.54 | 5.24 | |||
Costs of manufacturing | - 344.31 | - 348.33 | |||
External services | - 122.64 | - 126.92 | |||
Gross profit | 469.44 | 480.99 | 515.83 | 114.84 | 119.70 |
Employee benefit expenses | -78.87 | -84.72 | |||
Total depreciation | -9.89 | -8.38 | |||
EBIT | 10.42 | 6.00 | 17.85 | 26.07 | 26.61 |
Other financial income | 1.24 | 2.81 | |||
Other financial expenses | -0.92 | -1.22 | |||
Pre-tax profit | 7.66 | 5.50 | 14.49 | 26.40 | 28.20 |
Income taxes | -6.78 | -7.89 | |||
Net earnings | 7.66 | 5.50 | 14.49 | 19.62 | 20.31 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 0.02 | ||||
Intangible assets total | 0.02 | ||||
Land and waters | 24.10 | 23.25 | |||
Machinery and equipment | 25.40 | 29.44 | |||
Tangible assets total | 49.50 | 52.69 | |||
Other receivables | 164.28 | 188.38 | 202.71 | ||
Investments total | 164.28 | 188.38 | 202.71 | ||
Non-current other receivables | 0.82 | ||||
Long term receivables total | 0.82 | ||||
Raw materials and consumables | 0.32 | 0.30 | |||
Finished products/goods | 0.25 | 0.30 | |||
Inventories total | 0.57 | 0.60 | |||
Current trade debtors | 64.07 | 75.23 | |||
Current amounts owed by group member comp. | 62.74 | 72.25 | |||
Prepayments and accrued income | 1.06 | 0.51 | |||
Current other receivables | 6.56 | 5.87 | |||
Current deferred tax assets | 0.76 | 0.80 | |||
Short term receivables total | 135.18 | 154.65 | |||
Other current investments | 0.01 | 0.01 | |||
Cash and bank deposits | 29.70 | 14.99 | |||
Cash and cash equivalents | 29.70 | 15.00 | |||
Balance sheet total (assets) | 164.28 | 188.38 | 202.71 | 214.97 | 223.76 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 92.71 | 98.13 | 105.55 | 0.75 | 0.75 |
Shares repurchased | 40.00 | 20.00 | |||
Retained earnings | -7.66 | -5.50 | -14.49 | 50.80 | 50.52 |
Profit of the financial year | 7.66 | 5.50 | 14.49 | 19.62 | 20.31 |
Shareholders equity total | 92.71 | 98.13 | 105.55 | 111.17 | 91.58 |
Capital loans | 9.99 | 7.49 | |||
Non-current leasing loans | 13.53 | 17.34 | |||
Non-current deferred tax liabilities | 7.65 | 3.51 | |||
Non-current liabilities total | 31.17 | 28.35 | |||
Short-term capital loans | 2.50 | 2.50 | |||
Current loans from credit institutions | 20.07 | ||||
Current trade creditors | 53.52 | 58.55 | |||
Current owed to participating | 0.08 | 0.09 | |||
Other non-interest bearing current liabilities | 15.18 | 22.59 | |||
Accruals and deferred income | 1.34 | 0.03 | |||
Current liabilities total | 72.62 | 103.83 | |||
Balance sheet total (liabilities) | 92.71 | 98.13 | 105.55 | 214.97 | 223.76 |
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.