DAMSGAARDS AUTOLAKERING A/S
CVR number: 28660812
H.C. Ørsteds Vej 29 A, 9900 Frederikshavn
tel: 98422752
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 532.34 | 1 859.92 | 2 510.21 | 2 709.13 | 2 032.10 |
| Employee benefit expenses | -2 230.34 | -1 987.20 | -1 834.64 | -1 640.37 | -1 753.43 |
| Total depreciation | - 260.78 | - 276.82 | - 267.42 | - 220.33 | - 202.99 |
| EBIT | 1 041.22 | - 404.10 | 408.14 | 848.43 | 75.68 |
| Other financial income | 18.13 | 0.18 | |||
| Other financial expenses | - 118.50 | - 143.80 | - 103.46 | - 109.70 | - 106.43 |
| Pre-tax profit | 922.72 | - 547.90 | 304.68 | 756.86 | -30.57 |
| Income taxes | - 204.35 | 115.26 | -68.04 | - 166.33 | 4.98 |
| Net earnings | 718.37 | - 432.63 | 236.64 | 590.53 | -25.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 166.35 | 3 275.02 | 3 177.65 | 3 080.29 | 2 982.92 |
| Buildings | 216.85 | 146.52 | 687.58 | 769.06 | 701.95 |
| Machinery and equipment | 368.86 | 255.69 | 169.24 | 134.58 | 96.07 |
| Advance payments and construction in progress | 1 045.72 | ||||
| Tangible assets total | 4 797.78 | 3 677.23 | 4 034.48 | 3 983.93 | 3 780.94 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 132.28 | 236.56 | 148.18 | 197.89 | 196.82 |
| Inventories total | 132.28 | 236.56 | 148.18 | 197.89 | 196.82 |
| Current trade debtors | 459.13 | 327.38 | 315.64 | 523.67 | 321.21 |
| Current amounts owed by group member comp. | 163.55 | 275.85 | |||
| Prepayments and accrued income | 43.85 | 34.67 | 78.24 | 130.93 | 30.19 |
| Current other receivables | 136.78 | 80.68 | 87.11 | 92.13 | |
| Current deferred tax assets | 93.40 | 198.13 | 28.65 | 45.55 | |
| Short term receivables total | 639.77 | 536.13 | 679.12 | 846.80 | 764.93 |
| Cash and bank deposits | 541.76 | 551.74 | 887.64 | 507.87 | 171.57 |
| Cash and cash equivalents | 541.76 | 551.74 | 887.64 | 507.87 | 171.57 |
| Balance sheet total (assets) | 6 111.58 | 5 001.66 | 5 749.41 | 5 536.49 | 4 914.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 228.91 | 947.28 | 514.64 | 751.28 | 1 341.81 |
| Profit of the financial year | 718.37 | - 432.63 | 236.64 | 590.53 | -25.59 |
| Shareholders equity total | 1 747.28 | 1 014.64 | 1 251.28 | 1 841.81 | 1 816.23 |
| Provisions | 71.67 | 49.80 | 68.18 | ||
| Non-current loans from credit institutions | 2 357.48 | 2 199.92 | 2 680.26 | 2 415.28 | 2 150.29 |
| Non-current leasing loans | 217.10 | 140.40 | 50.58 | 32.25 | |
| Non-current other liabilities | 61.35 | 146.82 | 150.29 | 153.45 | 160.10 |
| Non-current liabilities total | 2 635.93 | 2 487.14 | 2 830.55 | 2 619.30 | 2 342.63 |
| Current loans from credit institutions | 244.13 | 194.36 | 252.13 | 262.75 | 266.46 |
| Current trade creditors | 176.80 | 62.78 | 508.29 | 222.73 | 88.11 |
| Short-term deferred tax liabilities | 212.90 | 49.66 | 134.53 | 11.92 | |
| Other non-interest bearing current liabilities | 1 022.88 | 1 006.26 | 625.98 | 421.21 | 388.91 |
| Accruals and deferred income | 186.67 | 163.33 | 34.15 | ||
| Current liabilities total | 1 656.70 | 1 450.07 | 1 599.39 | 1 075.37 | 755.40 |
| Balance sheet total (liabilities) | 6 111.58 | 5 001.66 | 5 749.41 | 5 536.49 | 4 914.26 |
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.