Fjord Foods A/S — Credit Rating and Financial Key Figures
CVR number: 10307678
Vestkraftgade 1, 6700 Esbjerg
info@fjordfoods.dk
tel: 76106400
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 272.67 | 13 249.64 | 12 791.79 | 10 227.68 | 9 547.41 |
Employee benefit expenses | -4 030.53 | -4 098.07 | -3 600.70 | -3 893.68 | -4 105.58 |
Total depreciation | - 232.41 | - 130.87 | - 134.74 | -50.89 | - 342.49 |
EBIT | 6 009.74 | 9 020.70 | 9 056.35 | 6 283.11 | 5 099.34 |
Other financial income | 20.14 | 15.62 | 182.74 | 268.14 | |
Other financial expenses | -28.41 | -47.08 | -92.21 | - 142.15 | - 212.35 |
Net income from associates (fin.) | -45.95 | 318.79 | - 978.73 | - 735.68 | 214.40 |
Pre-tax profit | 5 935.38 | 9 312.56 | 8 001.03 | 5 588.02 | 5 369.53 |
Income taxes | -1 319.12 | -1 982.54 | -1 987.23 | -1 397.10 | -1 137.48 |
Net earnings | 4 616.26 | 7 330.02 | 6 013.80 | 4 190.92 | 4 232.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 569.88 | 439.01 | 536.54 | 955.13 | 732.64 |
Tangible assets total | 569.88 | 439.01 | 536.54 | 955.13 | 732.64 |
Holdings in group member companies | 7 162.85 | 7 838.12 | 6 191.07 | 7 665.61 | |
Other receivables | 42.50 | 42.60 | 42.60 | 47.11 | 47.11 |
Investments total | 42.50 | 7 205.45 | 7 880.73 | 6 238.18 | 7 712.71 |
Non-current other receivables | 603.40 | 1 514.78 | 379.74 | ||
Long term receivables total | 603.40 | 1 514.78 | 379.74 | ||
Finished products/goods | 3 861.77 | 2 828.17 | 9 394.10 | 8 583.59 | 6 085.86 |
Advance payments | 776.21 | ||||
Inventories total | 4 637.98 | 2 828.17 | 9 394.10 | 8 583.59 | 6 085.86 |
Current trade debtors | 8 203.74 | 9 256.99 | 8 487.26 | 7 817.29 | 9 064.18 |
Current amounts owed by group member comp. | 1 626.82 | 4 885.72 | 6 405.15 | 6 920.50 | 11 128.82 |
Prepayments and accrued income | 222.85 | 1 059.78 | 161.87 | ||
Current other receivables | 1 940.13 | 3 122.47 | 123.81 | ||
Short term receivables total | 11 770.70 | 17 265.18 | 15 239.07 | 15 797.57 | 20 354.87 |
Cash and bank deposits | 7 060.07 | 2 563.99 | 335.84 | 1 437.35 | 471.94 |
Cash and cash equivalents | 7 060.07 | 2 563.99 | 335.84 | 1 437.35 | 471.94 |
Balance sheet total (assets) | 24 081.13 | 30 301.80 | 33 989.67 | 34 526.59 | 35 737.76 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 200.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 4 600.00 | 2 200.00 | 2 200.00 | 4 000.00 | 6 000.00 |
Other reserves | -6 000.00 | ||||
Retained earnings | 466.88 | 2 083.15 | 7 213.17 | 9 226.98 | 7 417.90 |
Profit of the financial year | 4 616.26 | 7 330.02 | 6 013.80 | 4 190.92 | 4 232.06 |
Shareholders equity total | 9 883.15 | 12 613.17 | 16 426.98 | 18 417.90 | 12 649.95 |
Provisions | 33.20 | 27.40 | 66.20 | 93.80 | 54.10 |
Non-current other liabilities | 206.13 | 1 893.12 | |||
Non-current liabilities total | 206.13 | 1 893.12 | |||
Current loans from credit institutions | 10.78 | 2 058.98 | 2 959.24 | 5 459.48 | |
Current trade creditors | 8 688.08 | 10 668.14 | 7 798.13 | 7 464.71 | |
Current owed to participating | 1 500.00 | ||||
Current owed to group member | 321.51 | 828.71 | 122.64 | 5 199.46 | |
Short-term deferred tax liabilities | 1 317.12 | 1 988.34 | 1 948.43 | 1 369.50 | 1 177.18 |
Other non-interest bearing current liabilities | 12 272.24 | 4 252.20 | 2 754.13 | 3 739.23 | 2 175.42 |
Accruals and deferred income | 47.78 | 66.80 | 26.16 | 57.46 | |
Current liabilities total | 13 958.65 | 15 768.11 | 17 496.49 | 16 014.89 | 23 033.71 |
Balance sheet total (liabilities) | 24 081.13 | 30 301.80 | 33 989.67 | 34 526.59 | 35 737.76 |
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.