Sydkystens Vinduer A/S — Credit Rating and Financial Key Figures
CVR number: 39386003
Fløjterupvej 8, 4030 Tune
sydkystensvinduer@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 410.96 | 5 814.66 | |||
| External services | -3 434.04 | -4 045.55 | |||
| Gross profit | 976.93 | 604.03 | 2 925.94 | 4 880.65 | 6 410.60 |
| Wages and salaries | - 784.79 | -1 165.08 | |||
| Employee benefit expenses | -2 081.45 | -3 833.66 | -6 094.52 | ||
| Total depreciation | -11.00 | -54.60 | -80.49 | -97.81 | |
| EBIT | 192.14 | 584.35 | 789.89 | 966.50 | 218.27 |
| Other financial income | 6.56 | ||||
| Other financial expenses | -1.28 | 8.69 | -26.72 | -15.54 | -0.85 |
| Pre-tax profit | 190.86 | 584.35 | 763.18 | 950.96 | 223.97 |
| Income taxes | -42.14 | - 129.52 | - 173.07 | - 224.73 | -41.74 |
| Net earnings | 148.72 | 454.83 | 590.10 | 726.24 | 182.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 44.00 | ||||
| Machinery and equipment | 207.30 | 228.51 | 120.69 | ||
| Tangible assets total | 44.00 | 207.30 | 228.51 | 120.69 | |
| Other receivables | 12.40 | 12.40 | |||
| Investments total | 12.40 | 12.40 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 123.42 | 422.20 | 189.26 | 1 077.07 | 1 497.51 |
| Prepayments and accrued income | 439.22 | 579.75 | |||
| Current other receivables | 2.57 | 31.57 | 129.69 | 197.94 | 90.22 |
| Current deferred tax assets | 14.89 | ||||
| Short term receivables total | 125.99 | 453.77 | 318.95 | 1 714.23 | 2 182.37 |
| Cash and bank deposits | 298.70 | 769.08 | 1 578.35 | 1 908.38 | 1 979.85 |
| Cash and cash equivalents | 298.70 | 769.08 | 1 578.35 | 1 908.38 | 1 979.85 |
| Balance sheet total (assets) | 424.69 | 1 266.86 | 2 104.60 | 3 863.52 | 4 295.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 3.65 | 152.37 | 607.20 | 1 197.30 | 1 923.54 |
| Profit of the financial year | 148.72 | 454.83 | 590.10 | 726.24 | 182.23 |
| Shareholders equity total | 202.36 | 657.20 | 1 247.30 | 1 973.54 | 2 155.77 |
| Provisions | 101.02 | 101.02 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 762.90 | 925.93 | |||
| Short-term deferred tax liabilities | 42.38 | 129.52 | 173.07 | 123.73 | |
| Other non-interest bearing current liabilities | 179.94 | 480.14 | 684.22 | 902.34 | 1 112.59 |
| Current liabilities total | 222.33 | 609.66 | 857.30 | 1 788.96 | 2 038.53 |
| Balance sheet total (liabilities) | 424.69 | 1 266.86 | 2 104.60 | 3 863.52 | 4 295.32 |
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.