K/S DUSSINDALE
CVR number: 29847622
Gl. Skivevej 73 B, 8800 Viborg
hj@pro-lead.dk
tel: 86611811
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 753.29 | 1 742.02 | |||
| Other operating income | 77.61 | ||||
| External services | -3 042.32 | - 166.23 | |||
| Gross profit | -1 289.03 | 1 653.40 | 1 717.26 | 1 501.63 | 1 448.57 |
| Other operating expenses | -2 039.50 | ||||
| Reduction in value of non-current assets | - 568.10 | 1 830.84 | 4 002.98 | -1 511.45 | 445.65 |
| EBIT | - 720.94 | 1 862.06 | 5 720.24 | -9.82 | 1 894.22 |
| Other financial income | 1 972.04 | 0.02 | |||
| Other financial expenses | -1 915.17 | -1 882.36 | -4 422.62 | -1 996.78 | -2 887.47 |
| Pre-tax profit | -2 636.11 | -20.30 | 1 297.63 | -34.55 | - 993.23 |
| Net earnings | -2 636.11 | -20.30 | 1 297.63 | -34.55 | - 993.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 37 859.01 | 36 028.17 | 40 031.16 | 38 519.71 | 38 965.36 |
| Tangible assets total | 37 859.01 | 36 028.17 | 40 031.16 | 38 519.71 | 38 965.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 314.44 | 314.44 | 46.17 | 33.67 | 33.67 |
| Short term receivables total | 314.44 | 314.44 | 46.17 | 33.67 | 33.67 |
| Cash and bank deposits | 461.03 | 461.03 | 276.76 | 12.66 | 4.49 |
| Cash and cash equivalents | 461.03 | 461.03 | 276.76 | 12.66 | 4.49 |
| Balance sheet total (assets) | 38 634.47 | 36 803.64 | 40 354.09 | 38 566.04 | 39 003.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 43 500.00 | 43 500.00 | 43 500.00 | 44 500.00 | 44 500.00 |
| Other restricted equity | -8 131.58 | -8 131.58 | -8 131.58 | -9 131.58 | -9 131.58 |
| Retained earnings | -29 539.62 | -32 175.72 | -32 196.02 | -30 898.39 | -30 932.95 |
| Profit of the financial year | -2 636.11 | -20.30 | 1 297.63 | -34.55 | - 993.23 |
| Shareholders equity total | 3 192.70 | 3 172.40 | 4 470.02 | 4 435.47 | 3 442.24 |
| Non-current loans from credit institutions | 33 849.83 | 32 068.81 | 34 648.44 | 33 236.64 | 34 601.86 |
| Non-current liabilities total | 33 849.83 | 32 068.81 | 34 648.44 | 33 236.64 | 34 601.86 |
| Current loans from credit institutions | 318.00 | 318.00 | 403.60 | 404.30 | 437.90 |
| Current trade creditors | 90.94 | 129.97 | 162.25 | 52.41 | 79.91 |
| Other non-interest bearing current liabilities | 1 183.01 | 1 114.46 | 669.77 | 437.22 | 441.61 |
| Current liabilities total | 1 591.94 | 1 562.43 | 1 235.62 | 893.92 | 959.42 |
| Balance sheet total (liabilities) | 38 634.47 | 36 803.64 | 40 354.09 | 38 566.04 | 39 003.52 |
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.