Dansk Økologisk Selskab A/S — Credit Rating and Financial Key Figures
CVR number: 38798413
Finlandsvej 8, 6100 Haderslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 400.27 | 5 058.59 | 2 465.32 | 5 865.55 | 6 572.35 |
Employee benefit expenses | -2 825.64 | - 541.63 | |||
Other operating expenses | - 774.52 | ||||
Total depreciation | -1 458.61 | - 317.17 | |||
EBIT | 114.82 | 1 005.07 | - 951.96 | 806.77 | 5 713.55 |
Other financial income | 655.09 | ||||
Other financial expenses | -1 210.02 | - 568.28 | |||
Income from other inv. held as non-curr. assets | 30.29 | 14.19 | |||
Pre-tax profit | - 489.80 | 503.18 | -1 504.64 | - 372.96 | 5 814.55 |
Income taxes | 107.00 | 184.00 | |||
Net earnings | - 489.80 | 503.18 | -1 504.64 | - 265.96 | 5 998.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 44 795.94 | ||||
Machinery and equipment | 2 901.82 | ||||
Tangible assets total | 47 697.76 | ||||
Other receivables | 60 137.03 | 60 320.49 | 59 223.68 | 50.00 | |
Investments total | 60 137.03 | 60 320.49 | 59 223.68 | 50.00 | |
Non-current loans receivable | 241.16 | 130.35 | |||
Long term receivables total | 241.16 | 130.35 | |||
Raw materials and consumables | 424.34 | ||||
Other stocks | 4 603.60 | ||||
Finished products/goods | 2 847.39 | ||||
Inventories total | 7 875.33 | ||||
Current trade debtors | 521.78 | 30.00 | |||
Current amounts owed by group member comp. | 6 239.04 | ||||
Prepayments and accrued income | 142.56 | ||||
Current other receivables | 652.87 | 20.69 | |||
Current deferred tax assets | 1 039.00 | 1 223.00 | |||
Short term receivables total | 2 356.22 | 7 512.73 | |||
Cash and bank deposits | 47.31 | ||||
Cash and cash equivalents | 47.31 | ||||
Balance sheet total (assets) | 60 137.03 | 60 320.49 | 59 223.68 | 58 220.46 | 7 690.39 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 921.39 | 3 424.57 | 1 919.93 | 5 000.00 | 5 000.00 |
Retained earnings | 489.80 | - 503.18 | 1 504.64 | -3 080.07 | -3 346.02 |
Profit of the financial year | - 489.80 | 503.18 | -1 504.64 | - 265.96 | 5 998.55 |
Shareholders equity total | 2 921.39 | 3 424.57 | 1 919.93 | 1 653.98 | 7 652.53 |
Capital loans | 8 000.00 | ||||
Non-current loans from credit institutions | 37 186.82 | ||||
Non-current leasing loans | 967.78 | ||||
Non-current deferred tax liabilities | 78.58 | ||||
Non-current liabilities total | 46 233.18 | ||||
Current loans from credit institutions | 5 406.04 | ||||
Current trade creditors | 396.07 | 37.86 | |||
Current owed to group member | 3 887.92 | ||||
Other non-interest bearing current liabilities | 643.27 | ||||
Current liabilities total | 10 333.30 | 37.86 | |||
Balance sheet total (liabilities) | 2 921.39 | 3 424.57 | 1 919.93 | 58 220.46 | 7 690.39 |
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.