Danish Feed Tech Solutions ApS
CVR number: 40780246
Vestergårdsvej 17, Lunde 5450 Otterup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 290.33 | 313.85 | 546.62 | 763.51 |
Employee benefit expenses | -31.34 | - 184.44 | - 434.40 | - 689.82 |
Other operating expenses | - 260.32 | - 125.20 | -25.00 | -15.20 |
EBIT | -1.32 | 4.21 | 87.22 | 58.49 |
Other financial income | 0.10 | |||
Other financial expenses | -0.01 | -0.05 | -0.72 | |
Pre-tax profit | -1.32 | 4.21 | 87.17 | 57.87 |
Income taxes | 14.54 | 5.02 | -11.01 | -12.73 |
Net earnings | 13.22 | 9.22 | 76.16 | 45.14 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 167.88 | 133.59 | 79.69 | |
Prepayments and accrued income | 43.88 | 2.68 | ||
Current other receivables | 28.50 | 20.80 | ||
Current deferred tax assets | 14.54 | 19.56 | 8.54 | |
Short term receivables total | 86.92 | 190.11 | 142.14 | 100.48 |
Cash and bank deposits | 90.90 | 3.30 | 139.19 | 254.55 |
Cash and cash equivalents | 90.90 | 3.30 | 139.19 | 254.55 |
Balance sheet total (assets) | 177.82 | 193.42 | 281.33 | 355.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 100.00 | |||
Retained earnings | 13.22 | 22.44 | -1.40 | |
Profit of the financial year | 13.22 | 9.22 | 76.16 | 45.14 |
Shareholders equity total | 53.22 | 62.44 | 138.60 | 183.74 |
Non-current liabilities total | ||||
Current trade creditors | 50.26 | 11.65 | ||
Current owed to participating | 9.34 | 28.94 | 2.50 | 2.69 |
Current owed to group member | 8.75 | 4.90 | ||
Short-term deferred tax liabilities | 4.19 | |||
Other non-interest bearing current liabilities | 65.00 | 90.38 | 131.48 | 159.51 |
Current liabilities total | 124.60 | 130.98 | 142.73 | 171.29 |
Balance sheet total (liabilities) | 177.82 | 193.42 | 281.33 | 355.03 |
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.