UTOFT DAMBRUG ApS — Credit Rating and Financial Key Figures
CVR number: 12593538
Hedemarken 18, Dal 7200 Grindsted
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 460.49 | 386.56 | 2 790.73 | 609.46 | 3 371.81 |
| Employee benefit expenses | - 730.00 | - 818.36 | - 440.55 | - 910.57 | - 901.86 |
| Other operating expenses | -14.00 | ||||
| Total depreciation | - 328.07 | - 330.66 | - 337.70 | - 366.38 | - 515.41 |
| EBIT | - 597.58 | -3 364.33 | 2 002.47 | - 683.37 | 1 569.15 |
| Other financial expenses | - 134.94 | - 151.51 | - 147.37 | - 141.98 | - 204.28 |
| Net income from associates (fin.) | -92.70 | ||||
| Pre-tax profit | - 732.52 | -3 608.54 | 1 855.10 | - 825.35 | 1 364.88 |
| Income taxes | 126.40 | - 102.63 | 95.11 | 120.97 | 198.25 |
| Net earnings | - 606.12 | -3 711.17 | 1 950.21 | - 704.37 | 1 563.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 806.55 | 2 655.69 | 3 028.88 | 2 850.45 | 4 980.09 |
| Buildings | 266.72 | 185.31 | 124.44 | 297.42 | 185.92 |
| Machinery and equipment | 333.56 | 235.16 | 136.76 | 520.00 | 605.47 |
| Tangible assets total | 3 406.83 | 3 076.17 | 3 290.09 | 3 667.87 | 5 771.47 |
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Non-current loans receivable | 300.03 | 300.03 | 400.23 | ||
| Long term receivables total | 300.03 | 300.03 | 400.23 | ||
| Raw materials and consumables | 54.00 | 57.60 | 12.00 | 73.99 | 96.60 |
| Finished products/goods | 808.50 | 576.80 | 618.24 | 957.60 | 1 034.54 |
| Inventories total | 862.50 | 634.40 | 630.24 | 1 031.59 | 1 131.14 |
| Current trade debtors | 198.69 | 226.50 | 113.84 | 378.07 | 93.07 |
| Current amounts owed by group member comp. | 2 786.02 | ||||
| Prepayments and accrued income | 12.21 | 5.67 | 3.76 | 88.87 | 96.21 |
| Current other receivables | 97.87 | 175.05 | 167.03 | 259.54 | 688.73 |
| Current deferred tax assets | 114.63 | 12.00 | 107.11 | 240.49 | 438.74 |
| Short term receivables total | 3 209.43 | 419.23 | 391.73 | 966.97 | 1 316.75 |
| Cash and bank deposits | 110.76 | 1 596.38 | |||
| Cash and cash equivalents | 110.76 | 1 596.38 | |||
| Balance sheet total (assets) | 7 589.51 | 4 429.82 | 6 208.47 | 6 066.67 | 8 219.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 3 863.06 | 3 256.94 | - 454.23 | 1 495.98 | 791.61 |
| Profit of the financial year | - 606.12 | -3 711.17 | 1 950.21 | - 704.37 | 1 563.13 |
| Shareholders equity total | 3 456.94 | - 254.23 | 1 695.98 | 991.61 | 2 554.74 |
| Provisions | 42.53 | 42.53 | 42.53 | 0.00 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 860.00 | 2 361.53 | 2 280.03 | 2 522.81 | 3 750.04 |
| Current trade creditors | 234.81 | 168.62 | 458.70 | 891.27 | 298.90 |
| Current owed to participating | 1 723.21 | 1 631.93 | 1 497.90 | 1 424.77 | |
| Other non-interest bearing current liabilities | 2 037.76 | 388.16 | 99.30 | 120.54 | 156.40 |
| Accruals and deferred income | 34.52 | ||||
| Current liabilities total | 4 132.57 | 4 641.52 | 4 469.95 | 5 032.52 | 5 664.63 |
| Balance sheet total (liabilities) | 7 589.51 | 4 429.82 | 6 208.47 | 6 066.67 | 8 219.37 |
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.