DUPONT & CO AUTOMATION A/S
CVR number: 20674245
Tjærbyvej 202, 8930 Randers NØ
tel: 86439955
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 148.46 | 1 709.49 | 2 377.00 | 1 542.91 | 1 720.32 |
| Employee benefit expenses | -2 111.01 | -1 570.25 | -2 040.98 | -1 463.38 | -1 527.36 |
| Total depreciation | -92.69 | -71.32 | - 105.41 | -91.83 | -99.52 |
| EBIT | -55.24 | 67.93 | 230.61 | -12.30 | 93.43 |
| Other financial income | 174.27 | 69.88 | 400.75 | 130.25 | 72.24 |
| Other financial expenses | -77.98 | -27.17 | -11.48 | - 238.68 | - 266.68 |
| Pre-tax profit | 41.05 | 110.64 | 619.88 | - 120.73 | - 101.01 |
| Income taxes | -29.23 | -10.40 | - 137.82 | -2.97 | 43.71 |
| Net earnings | 11.83 | 100.24 | 482.06 | - 123.70 | -57.30 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 87.94 | 59.34 | 24.38 | ||
| Advance payments and construction in progress | 410.05 | 382.75 | 355.46 | 328.17 | 300.88 |
| Tangible assets total | 497.99 | 442.10 | 379.84 | 328.17 | 300.88 |
| Investments total | |||||
| Non-current loans receivable | 648.48 | 671.58 | 1 022.34 | 793.05 | 521.62 |
| Long term receivables total | 648.48 | 671.58 | 1 022.34 | 793.05 | 521.62 |
| Inventories total | |||||
| Current trade debtors | 113.21 | 624.25 | 386.09 | 25.76 | 579.59 |
| Prepayments and accrued income | 26.17 | 17.87 | 28.84 | 23.29 | 26.32 |
| Current other receivables | 74.00 | 1.99 | |||
| Current deferred tax assets | 17.11 | 14.08 | 2.97 | 8.47 | 66.58 |
| Short term receivables total | 230.48 | 656.20 | 417.90 | 57.52 | 674.48 |
| Cash and bank deposits | 898.05 | 811.57 | 1 662.92 | 1 628.21 | 1 381.18 |
| Cash and cash equivalents | 898.05 | 811.57 | 1 662.92 | 1 628.21 | 1 381.18 |
| Balance sheet total (assets) | 2 275.01 | 2 581.44 | 3 482.99 | 2 806.95 | 2 878.16 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 425.00 | ||||
| Retained earnings | 931.52 | 943.35 | 618.59 | 1 100.65 | 976.95 |
| Profit of the financial year | 11.83 | 100.24 | 482.06 | - 123.70 | -57.30 |
| Shareholders equity total | 1 443.35 | 1 543.59 | 2 025.65 | 1 476.95 | 1 419.66 |
| Provisions | 1.95 | ||||
| Non-current other liabilities | 94.07 | ||||
| Non-current deferred tax liabilities | 7.95 | 131.74 | |||
| Non-current liabilities total | 102.02 | 131.74 | |||
| Current trade creditors | 29.77 | 89.96 | 25.00 | 26.81 | 26.25 |
| Current owed to group member | 333.00 | 329.97 | 315.89 | 748.84 | 884.67 |
| Short-term deferred tax liabilities | 7.95 | 131.74 | |||
| Other non-interest bearing current liabilities | 468.89 | 513.95 | 976.75 | 422.61 | 547.59 |
| Current liabilities total | 831.66 | 933.88 | 1 325.60 | 1 330.00 | 1 458.51 |
| Balance sheet total (liabilities) | 2 275.01 | 2 581.44 | 3 482.99 | 2 806.95 | 2 878.16 |
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.