DORRIK ApS — Credit Rating and Financial Key Figures
CVR number: 10525292
Trehøjevej 45, Egholm 4070 Kirke Hyllinge
tel: 46404035
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 065.44 | 2 578.03 | 9 627.06 | 2 721.26 | 4 794.11 |
| Employee benefit expenses | -2 540.49 | -2 900.24 | -2 992.07 | -2 895.50 | -2 909.10 |
| Total depreciation | -2 866.69 | -2 945.67 | -3 067.99 | -2 934.78 | -2 981.67 |
| EBIT | - 341.75 | -3 267.88 | 3 566.99 | -3 109.02 | -1 096.66 |
| Other financial income | 2 678.17 | 5 960.61 | 2 842.89 | 4 375.23 | 3 820.87 |
| Other financial expenses | -4 338.46 | -2 521.40 | -4 048.25 | -2 029.28 | -2 688.11 |
| Pre-tax profit | -2 002.04 | 171.33 | 2 361.63 | - 763.07 | 36.09 |
| Income taxes | 473.52 | 797.16 | - 676.46 | 377.87 | -85.46 |
| Net earnings | -1 528.52 | 968.49 | 1 685.17 | - 385.20 | -49.37 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 24.94 | 17.41 | 9.88 | 2.35 | |
| Intangible assets total | 24.94 | 17.41 | 9.88 | 2.35 | |
| Land and waters | 143 494.05 | 141 657.79 | 140 268.62 | 86 110.32 | 84 090.97 |
| Buildings | 18 139.38 | 17 367.27 | 10 979.47 | 10 391.42 | 10 166.69 |
| Machinery and equipment | 13 044.30 | 15 184.30 | 15 587.31 | 16 663.16 | 17 360.67 |
| Advance payments and construction in progress | 200.00 | ||||
| Other tangible assets | 231.03 | 288.22 | 288.22 | 288.22 | 288.22 |
| Tangible assets total | 174 908.77 | 174 497.57 | 167 123.62 | 113 653.11 | 111 906.56 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 991.41 | 850.00 | 800.00 | 385.00 | 195.00 |
| Finished products/goods | 2 629.07 | ||||
| Inventories total | 2 991.41 | 850.00 | 800.00 | 385.00 | 2 824.08 |
| Current trade debtors | 283.48 | 2 174.27 | 0.24 | 135.69 | 1 054.18 |
| Current amounts owed by group member comp. | 53.01 | 119.07 | 86.35 | 276.10 | |
| Prepayments and accrued income | 179.01 | 149.33 | 1 279.27 | 1 028.96 | 902.97 |
| Current other receivables | 4 266.83 | 737.38 | 15 573.85 | 2 898.32 | 835.72 |
| Current deferred tax assets | 89.61 | 16.38 | 19.44 | 3 438.85 | 3 331.78 |
| Short term receivables total | 4 818.93 | 3 130.36 | 16 991.86 | 7 588.17 | 6 400.75 |
| Other current investments | 38 851.18 | 44 617.10 | 37 180.86 | 35 560.36 | 40 619.45 |
| Cash and bank deposits | 1 387.29 | 412.20 | 1 243.48 | 2 189.52 | 309.31 |
| Cash and cash equivalents | 40 238.46 | 45 029.30 | 38 424.33 | 37 749.88 | 40 928.76 |
| Balance sheet total (assets) | 222 982.51 | 223 524.64 | 223 349.70 | 159 378.52 | 162 060.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 37 446.70 | 37 446.70 | 40 418.89 | ||
| Shares repurchased | 1 150.00 | 1 150.00 | 1 000.00 | ||
| Retained earnings | 87 006.92 | 84 328.39 | 84 296.88 | 85 982.05 | 85 596.85 |
| Profit of the financial year | -1 528.52 | 968.49 | 1 685.17 | - 385.20 | -49.37 |
| Shareholders equity total | 124 275.09 | 124 093.59 | 127 600.94 | 85 796.85 | 85 747.48 |
| Provisions | 7 628.15 | 6 827.71 | 8 338.04 | ||
| Non-current loans from credit institutions | 76 151.61 | 75 365.84 | 70 379.09 | 69 818.20 | 69 311.57 |
| Non-current leasing loans | 238.94 | 23.82 | |||
| Non-current liabilities total | 76 390.56 | 75 389.67 | 70 379.09 | 69 818.20 | 69 311.57 |
| Current loans from credit institutions | 12 051.44 | 13 759.89 | 14 042.39 | 2 077.51 | 4 963.09 |
| Advances received | 7.53 | 72.43 | 39.36 | ||
| Current trade creditors | 417.40 | 1 762.78 | 887.81 | 254.84 | 623.75 |
| Current owed to group member | 246.94 | 6.51 | 61.95 | ||
| Other non-interest bearing current liabilities | 1 965.39 | 1 618.58 | 2 062.08 | 1 424.62 | 1 352.31 |
| Current liabilities total | 14 688.70 | 17 213.68 | 17 031.63 | 3 763.47 | 7 001.10 |
| Balance sheet total (liabilities) | 222 982.51 | 223 524.64 | 223 349.70 | 159 378.52 | 162 060.15 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.