ROYAL DANISH FISH A/S — Credit Rating and Financial Key Figures
CVR number: 25188489
Nordre Strandvej 60, 7730 Hanstholm
tel: 96550700
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 920.73 | 1 225.64 | 6 202.01 | 11 409.50 | 1 076.31 |
Costs of management | -1 789.89 | -1 793.54 | -2 472.35 | -2 457.39 | -3 231.82 |
Costs of distribution | -47.81 | -56.44 | - 154.14 | - 740.70 | -20.30 |
Other operating expenses | - 218.05 | - 320.00 | |||
EBIT | 1 083.03 | - 624.34 | 3 357.47 | 8 211.41 | -2 455.21 |
Other financial income | 657.21 | 522.83 | 552.08 | 395.98 | 548.76 |
Other financial expenses | -1 515.40 | -1 841.76 | -1 233.39 | - 809.00 | - 804.48 |
Pre-tax profit | 224.84 | -1 943.27 | 2 676.15 | 7 798.39 | -2 710.93 |
Income taxes | -47.58 | 420.25 | - 579.15 | -1 276.42 | 531.19 |
Net earnings | 177.26 | -1 523.02 | 2 097.00 | 6 521.96 | -2 179.74 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 705.69 | 1 411.80 | 1 898.67 | 4 841.21 | 15 581.68 |
Buildings | 3 421.58 | 3 173.75 | 3 712.21 | 2 564.13 | 2 248.65 |
Machinery and equipment | 7.89 | 2.63 | 76.47 | ||
Tangible assets total | 5 135.17 | 4 588.18 | 5 610.88 | 7 405.34 | 17 906.80 |
Other receivables | 201.47 | 279.53 | |||
Investments total | 201.47 | 279.53 | |||
Long term receivables total | |||||
Raw materials and consumables | 63 525.46 | 63 058.55 | 18 568.45 | 3 463.94 | 507.90 |
Finished products/goods | 285.06 | 189.38 | 145.55 | 88.16 | |
Inventories total | 63 810.52 | 63 247.93 | 18 714.00 | 3 463.94 | 596.06 |
Current trade debtors | 2 220.16 | 5 055.76 | 7 707.92 | 411.49 | 578.50 |
Current amounts owed by group member comp. | 2 104.82 | 2 202.78 | 8 266.61 | 14 542.50 | |
Prepayments and accrued income | 334.42 | 534.28 | 590.48 | 201.45 | 103.77 |
Current other receivables | 1 373.91 | 968.37 | 662.34 | 1 101.83 | 787.77 |
Current deferred tax assets | 330.53 | 298.24 | |||
Short term receivables total | 6 033.31 | 8 761.19 | 17 557.88 | 16 257.28 | 1 768.29 |
Cash and bank deposits | 4.08 | 44.72 | 11 397.05 | 16 834.29 | 10 442.17 |
Cash and cash equivalents | 4.08 | 44.72 | 11 397.05 | 16 834.29 | 10 442.17 |
Balance sheet total (assets) | 74 983.08 | 76 642.03 | 53 279.81 | 44 162.32 | 30 992.84 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 |
Asset revaluation reserve | 90.44 | ||||
Shares repurchased | 10 000.00 | 10 000.00 | |||
Retained earnings | 29 361.79 | 29 750.53 | 18 314.92 | 10 470.26 | 16 998.51 |
Profit of the financial year | 177.26 | -1 523.02 | 2 097.00 | 6 521.96 | -2 179.74 |
Shareholders equity total | 32 229.49 | 30 827.51 | 33 011.92 | 29 592.23 | 17 418.76 |
Provisions | 1 524.77 | 1 097.19 | 231.18 | ||
Non-current loans from credit institutions | 6 679.27 | 13 959.05 | 12 106.40 | 8 011.79 | 6 706.29 |
Non-current other liabilities | 146.60 | 414.81 | |||
Non-current liabilities total | 6 825.87 | 14 373.86 | 12 106.40 | 8 011.79 | 6 706.29 |
Current loans from credit institutions | 30 934.80 | 25 862.00 | 2 161.75 | 1 882.29 | 1 618.84 |
Current trade creditors | 777.37 | 1 289.38 | 2 042.13 | 1 905.08 | 3 612.47 |
Current owed to group member | 596.00 | 41.47 | 643.93 | 857.21 | |
Short-term deferred tax liabilities | 596.00 | 41.47 | 2 031.52 | 731.17 | |
Other non-interest bearing current liabilities | 1 424.68 | 2 359.71 | 1 801.77 | 1 156.62 | 779.27 |
Accruals and deferred income | 670.09 | 194.92 | 82.85 | 8.05 | |
Current liabilities total | 34 402.94 | 30 343.47 | 8 161.50 | 6 327.13 | 6 867.79 |
Balance sheet total (liabilities) | 74 983.08 | 76 642.03 | 53 279.81 | 44 162.32 | 30 992.84 |
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.