Skovdal Svineproduktion ApS — Credit Rating and Financial Key Figures
CVR number: 19463370
Nykøbingvej 73, 4850 Stubbekøbing
jk@skovdal-agro.dk
tel: 54490999
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 555.31 | 1 315.64 | 3 884.09 | 21 993.63 | 21 782.18 |
| Employee benefit expenses | -1 829.30 | -2 563.29 | -5 565.26 | -5 706.24 | -5 758.25 |
| Other operating expenses | - 124.99 | -13.74 | |||
| Total depreciation | -2 337.09 | -1 799.91 | -1 789.71 | -1 791.18 | -1 807.77 |
| Reduction in value of non-current assets | 2 734.67 | 939.01 | -3 227.74 | - 992.57 | 1 565.04 |
| EBIT | 2 388.92 | -3 047.57 | -3 595.87 | 14 496.21 | 14 202.41 |
| Other financial income | 165.35 | 197.16 | 183.64 | 437.56 | 812.85 |
| Other financial expenses | -1 244.94 | -1 419.02 | -1 844.99 | -2 822.33 | -2 440.63 |
| Net income from associates (fin.) | 8.18 | 11.31 | 12.15 | 15.92 | 20.19 |
| Pre-tax profit | 1 317.50 | -4 258.11 | -5 245.07 | 12 127.36 | 12 594.82 |
| Income taxes | - 510.70 | 782.00 | 1 357.00 | -2 310.04 | -2 918.83 |
| Net earnings | 806.80 | -3 476.11 | -3 888.07 | 9 817.31 | 9 675.99 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 993.31 | 10 020.96 | 10 020.96 | 10 020.96 | 10 020.96 |
| Buildings | 24 023.92 | 23 212.31 | 21 679.41 | 20 199.16 | 18 816.75 |
| Other tangible assets | 6 942.70 | 7 041.80 | 8 262.90 | 8 543.00 | 8 315.50 |
| Tangible assets total | 40 959.93 | 40 275.07 | 39 963.27 | 38 763.12 | 37 153.21 |
| Participating interests | 641.60 | 594.57 | 536.14 | 542.61 | 469.93 |
| Investments total | 641.60 | 594.57 | 536.14 | 542.61 | 469.93 |
| Non-current loans receivable | 24.36 | 24.36 | 78.93 | 168.31 | 230.33 |
| Long term receivables total | 24.36 | 24.36 | 78.93 | 168.31 | 230.33 |
| Raw materials and consumables | 2 626.53 | 3 123.20 | 2 593.60 | 1 947.42 | 2 473.44 |
| Finished products/goods | 5 005.18 | 4 413.34 | 7 003.89 | 6 634.36 | 5 876.67 |
| Inventories total | 7 631.70 | 7 536.54 | 9 597.49 | 8 581.78 | 8 350.11 |
| Current trade debtors | 507.39 | 2 771.53 | 1 361.34 | 1 432.74 | 1 661.62 |
| Current amounts owed by group member comp. | 5 674.93 | 6 158.77 | 6 543.94 | 11 227.55 | 615.86 |
| Current owed by particip. interest comp. | 21.00 | 38.00 | 42.00 | 38.00 | 27.00 |
| Prepayments and accrued income | 15.00 | 36.98 | 54.51 | ||
| Current other receivables | 980.38 | 1 619.32 | 862.76 | 108.65 | 146.38 |
| Current deferred tax assets | 825.00 | ||||
| Short term receivables total | 7 183.71 | 10 602.61 | 9 672.02 | 12 861.44 | 2 450.86 |
| Other current investments | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Cash and bank deposits | 19.99 | 18.26 | 17.68 | 22.91 | 982.73 |
| Cash and cash equivalents | 20.99 | 19.26 | 18.68 | 23.91 | 983.73 |
| Balance sheet total (assets) | 56 462.29 | 59 052.41 | 59 866.53 | 60 941.17 | 49 638.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 |
| Asset revaluation reserve | 3 540.00 | 3 540.00 | 3 540.00 | 3 540.00 | 3 540.00 |
| Shares repurchased | 15 500.00 | ||||
| Other reserves | -15 500.00 | ||||
| Retained earnings | 4 696.06 | 5 580.17 | 2 206.53 | -1 685.14 | -7 330.10 |
| Profit of the financial year | 806.80 | -3 476.11 | -3 888.07 | 9 817.31 | 9 675.99 |
| Shareholders equity total | 12 542.86 | 9 144.06 | 5 358.46 | 15 172.17 | 9 385.89 |
| Provisions | 1 314.00 | 532.00 | 1 424.00 | 1 585.00 | |
| Capital loans | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Non-current loans from credit institutions | 20 621.35 | 32 377.46 | 26 603.41 | 27 934.15 | 24 880.74 |
| Non-current leasing loans | 819.07 | 399.15 | 298.13 | 137.40 | |
| Non-current liabilities total | 21 840.42 | 33 176.61 | 27 301.54 | 28 471.55 | 25 280.74 |
| Current loans from credit institutions | 14 048.48 | 9 420.81 | 18 831.89 | 10 118.32 | 5 480.78 |
| Current trade creditors | 4 163.14 | 5 043.54 | 6 484.81 | 3 436.41 | 3 522.21 |
| Current owed to participating | 352.47 | ||||
| Short-term deferred tax liabilities | 2 757.83 | ||||
| Other non-interest bearing current liabilities | 2 252.79 | 1 460.56 | 1 513.40 | 1 986.25 | 1 008.03 |
| Accruals and deferred income | 300.60 | 274.84 | 376.44 | 332.48 | 265.21 |
| Current liabilities total | 20 765.01 | 16 199.74 | 27 206.53 | 15 873.46 | 13 386.53 |
| Balance sheet total (liabilities) | 56 462.29 | 59 052.41 | 59 866.53 | 60 941.17 | 49 638.17 |
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.