ES PORT DK P/S
CVR number: 31371767
Ivar Huitfeldts Vej 4, Tåsinge 5700 Svendborg
tel: 62227766
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 228.00 | 196.00 | 224.00 | 252.00 | 292.00 |
| Other operating income | 6.00 | 6.00 | 6.00 | 6.00 | |
| External services | -80.25 | -56.70 | -94.09 | -96.91 | - 133.55 |
| Gross profit | 153.75 | 145.30 | 135.91 | 161.09 | 164.45 |
| Employee benefit expenses | -16.00 | -16.00 | -16.00 | -16.00 | -18.00 |
| Total depreciation | -51.33 | -51.34 | -51.34 | -53.55 | -57.36 |
| EBIT | 86.42 | 77.96 | 68.57 | 91.54 | 89.09 |
| Other financial income | 9.36 | ||||
| Other financial expenses | - 140.62 | -68.23 | - 165.28 | - 188.19 | - 144.36 |
| Pre-tax profit | -54.20 | 19.09 | -96.71 | -96.65 | -55.27 |
| Net earnings | -54.20 | 19.09 | -96.71 | -96.65 | -55.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 828.47 | 3 781.41 | 3 769.04 | 3 721.98 | 3 712.24 |
| Machinery and equipment | 12.84 | 8.56 | 4.28 | 15.44 | 21.31 |
| Tangible assets total | 3 841.31 | 3 789.97 | 3 773.31 | 3 737.41 | 3 733.55 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.20 | 2.20 | 2.20 | 2.20 | 2.20 |
| Current other receivables | 6.00 | 6.00 | |||
| Short term receivables total | 8.20 | 2.20 | 2.20 | 8.20 | 2.20 |
| Cash and bank deposits | 113.52 | 112.19 | 77.77 | 153.50 | |
| Cash and cash equivalents | 113.52 | 112.19 | 77.77 | 153.50 | |
| Balance sheet total (assets) | 3 963.03 | 3 904.36 | 3 853.28 | 3 899.11 | 3 735.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 472.00 | 1 472.00 | 1 472.00 | 1 472.00 | 1 472.00 |
| Retained earnings | - 353.31 | - 407.51 | - 388.42 | - 485.12 | - 581.78 |
| Profit of the financial year | -54.20 | 19.09 | -96.71 | -96.65 | -55.27 |
| Shareholders equity total | 1 064.49 | 1 083.58 | 986.88 | 890.22 | 834.96 |
| Capital loans | 128.00 | 128.00 | 128.00 | ||
| Non-current loans from credit institutions | 2 133.02 | 2 123.28 | 2 222.63 | 2 340.34 | |
| Non-current other liabilities | 128.00 | 128.00 | |||
| Non-current liabilities total | 2 261.02 | 2 251.28 | 2 350.64 | 2 468.34 | 128.00 |
| Current loans from credit institutions | 531.91 | ||||
| Current trade creditors | 55.34 | 50.10 | 34.20 | 61.93 | |
| Current owed to participating | 582.18 | 519.39 | 481.57 | 478.62 | 1 677.52 |
| Other non-interest bearing current liabilities | 563.36 | ||||
| Current liabilities total | 637.52 | 569.49 | 515.77 | 540.55 | 2 772.80 |
| Balance sheet total (liabilities) | 3 963.03 | 3 904.36 | 3 853.28 | 3 899.11 | 3 735.75 |
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.