ORIFARM GROUP A/S
CVR number: 27347282
Energivej 15, Lindved 5260 Odense S
tel: 63952700
Income statement (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 13 878.00 | 8 627.00 | 1 361.00 | 3 437.00 | 3 664.00 |
| Other operating income | 401.00 | 10 990.00 | 20 177.00 | 30 848.00 | 39 423.00 |
| Costs of manufacturing | - 388.00 | -10 953.00 | -1 358.00 | -2 919.00 | -3 761.00 |
| External services | -6 218.00 | -20 436.00 | -20 861.00 | -19 716.00 | -26 490.00 |
| Gross profit | 13 891.00 | -11 772.00 | - 681.00 | 11 650.00 | 12 836.00 |
| Employee benefit expenses | -10 576.00 | -12 450.00 | -21 469.00 | -26 034.00 | -26 364.00 |
| Total depreciation | -1 788.00 | -1 887.00 | -3 664.00 | -5 636.00 | -6 305.00 |
| EBIT | -4 691.00 | -26 109.00 | -25 814.00 | -20 020.00 | -19 833.00 |
| Other financial income | 1 582.00 | 3 268.00 | 4 122.00 | 14 079.00 | 69 326.00 |
| Other financial expenses | -1 707.00 | -3 609.00 | -19 047.00 | -28 516.00 | -97 510.00 |
| Net income from associates (fin.) | 38 934.00 | 48 785.00 | 61 302.00 | 53 738.00 | 60 596.00 |
| Pre-tax profit | 34 118.00 | 22 335.00 | 20 563.00 | 19 281.00 | 12 579.00 |
| Income taxes | 619.00 | 3 183.00 | 8 127.00 | 6 408.00 | 9 863.00 |
| Net earnings | 34 737.00 | 25 518.00 | 28 690.00 | 25 689.00 | 22 442.00 |
Assets (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 5 396.00 | 15 750.00 | 14 552.00 | 14 952.00 | |
| Intangible rights | 2 951.00 | 4 646.00 | 2 566.00 | 3 907.00 | 2 577.00 |
| Intangible assets total | 2 951.00 | 10 042.00 | 18 316.00 | 18 459.00 | 17 529.00 |
| Buildings | 1 501.00 | ||||
| Machinery and equipment | 2 859.00 | 4 888.00 | 4 661.00 | 4 334.00 | |
| Tangible assets total | 1 501.00 | 2 859.00 | 4 888.00 | 4 661.00 | 4 334.00 |
| Holdings in group member companies | 150 181.00 | 173 654.00 | 734 163.00 | 667 950.00 | 622 375.00 |
| Other receivables | 25.00 | ||||
| Investments total | 150 181.00 | 173 654.00 | 734 163.00 | 667 975.00 | 622 375.00 |
| Non-curr. owed by group member comp. | 19 644.00 | 19 724.00 | 19 650.00 | 19 840.00 | 19 840.00 |
| Non-curr. owed by particip. interest comp. | 549.00 | ||||
| Non-current loans receivable | 3 195.00 | 3 306.00 | |||
| Long term receivables total | 20 193.00 | 19 724.00 | 19 650.00 | 23 035.00 | 23 146.00 |
| Finished products/goods | 17 480.00 | 8 122.00 | 8 235.00 | 7 451.00 | 7 839.00 |
| Advance payments | 2 336.00 | 2 683.00 | 4 238.00 | 6 307.00 | |
| Inventories total | 17 480.00 | 10 458.00 | 10 918.00 | 11 689.00 | 14 146.00 |
| Current trade debtors | 16.00 | 46.00 | 316.00 | 76.00 | 998.00 |
| Current amounts owed by group member comp. | 77 659.00 | 127 575.00 | 54 282.00 | 284 259.00 | 401 770.00 |
| Prepayments and accrued income | 733.00 | 2 384.00 | 2 731.00 | 3 516.00 | 4 020.00 |
| Current other receivables | 427.00 | 803.00 | 635.00 | 1 768.00 | 4 734.00 |
| Current deferred tax assets | 969.00 | 5 554.00 | 9 581.00 | 6 810.00 | 11 399.00 |
| Short term receivables total | 79 804.00 | 136 362.00 | 67 545.00 | 296 429.00 | 422 921.00 |
| Cash and bank deposits | 7.00 | 7.00 | 22.00 | 497.00 | 14.00 |
| Cash and cash equivalents | 7.00 | 7.00 | 22.00 | 497.00 | 14.00 |
| Balance sheet total (assets) | 272 117.00 | 353 106.00 | 855 502.00 | 1 022 745.00 | 1 104 465.00 |
Equity and liabilities (kEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 281.00 | 282.00 | 282.00 | 282.00 | 282.00 |
| Shares repurchased | 54 000.00 | 5 000.00 | 5 000.00 | 10 000.00 | |
| Other reserves | 64 544.00 | 92 226.00 | 154 722.00 | 89 656.00 | 40 335.00 |
| Retained earnings | 14 368.00 | 25 937.00 | -19 167.00 | 71 606.00 | 135 039.00 |
| Profit of the financial year | 34 737.00 | 25 518.00 | 28 690.00 | 25 689.00 | 22 442.00 |
| Shareholders equity total | 167 930.00 | 148 963.00 | 169 527.00 | 187 233.00 | 208 098.00 |
| Provisions | 531.00 | 2 601.00 | 10 407.00 | 10 315.00 | 6 592.00 |
| Non-current loans from credit institutions | 14 439.00 | 14 303.00 | 540 830.00 | 557 212.00 | 553 727.00 |
| Non-current other liabilities | 191.00 | ||||
| Non-current deferred tax liabilities | 653.00 | 26 085.00 | 26 085.00 | 26 085.00 | |
| Non-current liabilities total | 14 630.00 | 14 956.00 | 566 915.00 | 583 297.00 | 579 812.00 |
| Current loans from credit institutions | 65 652.00 | 164 451.00 | 72 347.00 | 65 671.00 | 102 998.00 |
| Current trade creditors | 349.00 | 2 957.00 | 14 264.00 | 14 619.00 | 1 771.00 |
| Current owed to participating | 53.00 | 55.00 | 336.00 | ||
| Current owed to group member | 15 943.00 | 12 276.00 | 14 063.00 | 156 973.00 | 194 645.00 |
| Short-term deferred tax liabilities | 750.00 | ||||
| Other non-interest bearing current liabilities | 7 082.00 | 6 902.00 | 7 926.00 | 3 832.00 | 10 213.00 |
| Current liabilities total | 89 026.00 | 186 586.00 | 108 653.00 | 241 900.00 | 309 963.00 |
| Balance sheet total (liabilities) | 272 117.00 | 353 106.00 | 855 502.00 | 1 022 745.00 | 1 104 465.00 |
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.