DUUS HANDEL A/S
CVR number: 15137398
Fuglevænget 22, Thorsminde 6990 Ulfborg
duus@bulklager.dk
tel: 28194561
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 243.23 | 1 538.20 | 1 623.15 | 1 509.23 | 1 218.11 |
| Employee benefit expenses | -1 108.82 | -1 433.85 | -1 502.47 | -1 348.54 | -1 383.64 |
| Total depreciation | -82.21 | -55.21 | -71.98 | -94.87 | -34.87 |
| EBIT | 52.19 | 49.13 | 48.70 | 65.83 | - 200.40 |
| Other financial income | 97.56 | 48.98 | 51.56 | 239.35 | 373.31 |
| Other financial expenses | - 104.88 | -98.69 | -81.75 | - 282.34 | - 480.96 |
| Pre-tax profit | 44.88 | -0.58 | 18.52 | 22.84 | - 308.06 |
| Income taxes | 29.67 | -3.38 | -5.28 | 20.53 | |
| Net earnings | 44.88 | 29.09 | 15.14 | 17.55 | - 287.53 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 50.00 | 47.50 | 45.00 | 42.50 | 40.00 |
| Buildings | 415.67 | 362.95 | 427.82 | 335.45 | 203.08 |
| Tangible assets total | 465.67 | 410.45 | 472.82 | 377.95 | 243.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 47.04 | 47.04 | 176.35 | 51.26 | 51.26 |
| Current other receivables | 4 619.74 | 5 725.50 | 7 807.40 | 7 524.66 | 7 602.98 |
| Short term receivables total | 4 666.78 | 5 772.54 | 7 983.75 | 7 575.93 | 7 654.24 |
| Other current investments | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Cash and bank deposits | 845.80 | 588.72 | 2 376.36 | 1 505.79 | |
| Cash and cash equivalents | 870.80 | 613.72 | 25.00 | 2 401.36 | 1 530.79 |
| Balance sheet total (assets) | 6 003.24 | 6 796.70 | 8 481.58 | 10 355.24 | 9 428.12 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 495.98 | - 451.10 | - 422.00 | - 406.86 | - 389.30 |
| Profit of the financial year | 44.88 | 29.09 | 15.14 | 17.55 | - 287.53 |
| Shareholders equity total | 48.90 | 77.99 | 93.14 | 110.70 | - 176.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 670.55 | ||||
| Current trade creditors | 176.77 | 293.35 | 611.68 | 318.50 | 331.05 |
| Current owed to participating | 121.12 | 217.90 | 157.37 | 93.19 | 64.51 |
| Current owed to group member | 5 422.09 | 5 749.13 | 6 046.75 | 9 023.01 | 8 846.58 |
| Short-term deferred tax liabilities | 44.18 | 14.51 | 17.89 | 23.17 | 2.64 |
| Other non-interest bearing current liabilities | 190.18 | 443.82 | 884.20 | 786.66 | 360.17 |
| Current liabilities total | 5 954.34 | 6 718.71 | 8 388.44 | 10 244.54 | 9 604.95 |
| Balance sheet total (liabilities) | 6 003.24 | 6 796.70 | 8 481.58 | 10 355.24 | 9 428.12 |
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.