DANPAL PRODUKTION ApS — Credit Rating and Financial Key Figures
CVR number: 71143619
Industriparken 21, 4640 Faxe
tel: 70231317
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 202.26 | 11 097.18 | 11 820.58 | 14 609.58 | 11 706.72 |
| Employee benefit expenses | -4 459.95 | -4 867.26 | -5 205.67 | -5 839.79 | -5 781.64 |
| Total depreciation | - 474.30 | - 510.22 | - 466.80 | - 519.33 | - 671.29 |
| EBIT | 4 268.00 | 5 719.70 | 6 148.11 | 8 250.46 | 5 253.79 |
| Other financial income | 43.11 | 6.04 | 10.24 | 48.02 | |
| Other financial expenses | -49.64 | - 141.08 | - 250.63 | - 344.80 | - 283.59 |
| Pre-tax profit | 4 261.47 | 5 584.66 | 5 897.47 | 7 915.90 | 5 018.22 |
| Income taxes | - 937.52 | -1 228.63 | -1 297.34 | -1 741.50 | -1 104.16 |
| Net earnings | 3 323.95 | 4 356.03 | 4 600.14 | 6 174.40 | 3 914.06 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 246.55 | 3 164.06 | 3 557.00 | 6 563.34 | 6 479.38 |
| Machinery and equipment | 997.27 | 844.79 | 505.65 | 2 580.15 | 2 350.65 |
| Advance payments and construction in progress | 630.00 | ||||
| Tangible assets total | 4 243.82 | 4 008.85 | 4 692.65 | 9 143.49 | 8 830.04 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3 407.45 | 3 392.48 | |||
| Finished products/goods | 3 645.25 | 5 898.41 | 6 849.72 | 1 602.33 | 1 498.16 |
| Inventories total | 3 645.25 | 5 898.41 | 6 849.72 | 5 009.78 | 4 890.64 |
| Current trade debtors | 5 429.06 | 9 540.87 | 10 021.37 | 8 657.15 | 9 504.88 |
| Current amounts owed by group member comp. | 1 842.58 | 406.02 | |||
| Prepayments and accrued income | 56.23 | 87.45 | 95.16 | 95.41 | 51.24 |
| Current other receivables | 11.50 | 4.63 | 170.03 | 0.03 | |
| Short term receivables total | 7 339.38 | 9 632.95 | 10 286.56 | 8 752.60 | 9 962.14 |
| Cash and bank deposits | 1 459.01 | 6 290.88 | 5 485.46 | 1 594.04 | |
| Cash and cash equivalents | 1 459.01 | 6 290.88 | 5 485.46 | 1 594.04 | |
| Balance sheet total (assets) | 16 687.45 | 25 831.10 | 27 314.39 | 24 499.90 | 23 682.81 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 3 000.00 | 4 000.00 | 5 000.00 | ||
| Retained earnings | -63.88 | - 739.93 | -1 383.90 | 3 216.24 | 9 390.64 |
| Profit of the financial year | 3 323.95 | 4 356.03 | 4 600.14 | 6 174.40 | 3 914.06 |
| Shareholders equity total | 6 660.07 | 8 016.10 | 8 616.24 | 9 790.64 | 13 704.69 |
| Provisions | 245.90 | 263.46 | 299.66 | 464.50 | 502.03 |
| Non-current loans from credit institutions | 2 028.67 | 3 512.53 | 3 304.72 | ||
| Non-current deferred tax liabilities | 882.14 | 1 211.07 | 1 261.13 | 1 576.66 | |
| Non-current liabilities total | 2 910.80 | 1 211.07 | 1 261.13 | 5 089.19 | 3 304.72 |
| Current loans from credit institutions | 115.87 | 5 124.69 | 2 157.62 | 197.20 | 1 024.52 |
| Current trade creditors | 2 843.75 | 3 486.75 | 2 908.23 | 2 358.67 | 2 832.24 |
| Current owed to group member | 3 033.35 | 7 653.39 | 2 753.19 | 54.73 | |
| Short-term deferred tax liabilities | 1 211.07 | 1 261.13 | 1 066.63 | ||
| Other non-interest bearing current liabilities | 3 911.05 | 4 695.68 | 3 207.06 | 2 585.38 | 1 193.25 |
| Current liabilities total | 6 870.68 | 16 340.47 | 17 137.35 | 9 155.58 | 6 171.36 |
| Balance sheet total (liabilities) | 16 687.45 | 25 831.10 | 27 314.39 | 24 499.90 | 23 682.81 |
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.