PEDER ØSTERGAARD & SØN TRANSPORT A/S — Credit Rating and Financial Key Figures
CVR number: 19458539
Kjeldsigvej 2, 7430 Ikast
info@po-son.dk
tel: 97151634
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 12 995.50 | 13 282.75 | 13 302.21 | 19 201.68 | 18 698.45 |
Employee benefit expenses | -9 103.73 | -9 373.95 | -9 248.94 | -9 386.70 | -8 795.02 |
Other operating expenses | - 320.89 | ||||
Total depreciation | -2 225.89 | -2 235.67 | -2 371.09 | -2 374.34 | -3 020.60 |
EBIT | 1 665.88 | 1 673.12 | 1 682.18 | 7 119.74 | 6 882.83 |
Other financial income | 28.92 | 32.95 | 8.54 | 9.79 | |
Other financial expenses | - 150.58 | - 172.66 | - 150.67 | - 355.78 | - 496.80 |
Pre-tax profit | 1 515.30 | 1 529.38 | 1 564.47 | 6 772.51 | 6 395.82 |
Income taxes | - 341.25 | - 337.05 | - 350.77 | -1 493.81 | -1 417.43 |
Net earnings | 1 174.05 | 1 192.33 | 1 213.70 | 5 278.69 | 4 978.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 8 511.17 | 10 199.75 | 10 263.18 | 13 071.36 | 13 676.17 |
Tangible assets total | 8 511.17 | 10 199.75 | 10 263.18 | 13 071.36 | 13 676.17 |
Other receivables | 180.00 | 180.00 | 180.00 | 180.00 | 180.00 |
Investments total | 180.00 | 180.00 | 180.00 | 180.00 | 180.00 |
Long term receivables total | |||||
Semifinished products | 3 150.50 | 2 456.56 | 1 466.85 | 5 144.64 | 6 786.89 |
Finished products/goods | 136.42 | 62.17 | 99.80 | 73.10 | 56.76 |
Inventories total | 3 286.92 | 2 518.73 | 1 566.65 | 5 217.74 | 6 843.65 |
Current trade debtors | 4 022.15 | 5 585.34 | 4 809.90 | 8 568.68 | 7 264.31 |
Current amounts owed by group member comp. | 394.07 | ||||
Prepayments and accrued income | 242.75 | 296.79 | 626.57 | 490.81 | 717.03 |
Current other receivables | 923.17 | 34.84 | 519.55 | ||
Short term receivables total | 4 264.90 | 6 805.29 | 5 436.48 | 9 488.39 | 8 500.88 |
Cash and bank deposits | 2 000.81 | 134.28 | |||
Cash and cash equivalents | 2 000.81 | 134.28 | |||
Balance sheet total (assets) | 18 243.80 | 19 703.77 | 17 446.30 | 28 091.77 | 29 200.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 948.00 | 97.51 | 1 500.00 | 3 500.00 | |
Other reserves | -2 000.00 | ||||
Retained earnings | 3 330.03 | 4 406.57 | 5 598.90 | 5 312.60 | 7 091.29 |
Profit of the financial year | 1 174.05 | 1 192.33 | 1 213.70 | 5 278.69 | 4 978.39 |
Shareholders equity total | 5 952.07 | 6 196.41 | 7 312.60 | 12 591.29 | 14 069.68 |
Provisions | 572.00 | 670.00 | 733.91 | 716.87 | 733.85 |
Non-current leasing loans | 2 701.60 | 3 486.80 | 3 763.93 | 6 435.65 | 6 585.57 |
Non-current other liabilities | 80.75 | ||||
Non-current liabilities total | 2 782.35 | 3 486.80 | 3 763.93 | 6 435.65 | 6 585.57 |
Current loans from credit institutions | 1 665.17 | 4 013.95 | 2 751.61 | 1 663.65 | 1 725.82 |
Current trade creditors | 3 798.27 | 2 564.49 | 1 995.46 | 4 234.28 | 2 802.08 |
Current owed to participating | 413.17 | ||||
Current owed to group member | 222.88 | 878.41 | 4.62 | 490.66 | |
Short-term deferred tax liabilities | 378.25 | 204.05 | 244.86 | 1 510.85 | 1 400.45 |
Other non-interest bearing current liabilities | 2 459.64 | 1 689.66 | 639.32 | 939.17 | 1 392.59 |
Current liabilities total | 8 937.37 | 9 350.56 | 5 635.87 | 8 347.95 | 7 811.60 |
Balance sheet total (liabilities) | 18 243.80 | 19 703.77 | 17 446.30 | 28 091.77 | 29 200.70 |
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.