Iversens vinhandel ApS — Credit Rating and Financial Key Figures
CVR number: 35671943
Vissingsgade 12 B, 7100 Vejle
JI@steelwine.dk
tel: 40268542
www.steelwine.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 128.05 | 73.20 | 170.82 | 233.83 | 402.00 |
| Employee benefit expenses | - 109.15 | - 133.10 | |||
| Total depreciation | -6.50 | -6.50 | -6.50 | -6.80 | -4.02 |
| EBIT | 121.56 | 66.71 | 164.32 | 117.87 | 264.88 |
| Other financial income | -0.36 | 0.51 | 0.01 | 0.23 | 1.98 |
| Other financial expenses | -7.20 | -8.56 | -7.89 | -10.07 | -16.74 |
| Pre-tax profit | 113.99 | 58.65 | 156.43 | 108.02 | 250.12 |
| Income taxes | -28.82 | -13.01 | -35.59 | -24.08 | -54.68 |
| Net earnings | 85.18 | 45.64 | 120.85 | 83.94 | 195.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.48 | 12.99 | 6.50 | 12.64 | 55.74 |
| Tangible assets total | 19.48 | 12.99 | 6.50 | 12.64 | 55.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 559.71 | 762.28 | 891.35 | 1 340.25 | 1 373.58 |
| Inventories total | 559.71 | 762.28 | 891.35 | 1 340.25 | 1 373.58 |
| Current trade debtors | 143.71 | 89.38 | 73.95 | 137.78 | 227.19 |
| Current amounts owed by group member comp. | 26.95 | ||||
| Current other receivables | 5.14 | 9.60 | |||
| Current deferred tax assets | 0.36 | 0.98 | 1.16 | ||
| Short term receivables total | 170.66 | 89.74 | 74.93 | 144.09 | 236.78 |
| Cash and bank deposits | 15.67 | 11.92 | 31.43 | 40.20 | 431.03 |
| Cash and cash equivalents | 15.67 | 11.92 | 31.43 | 40.20 | 431.03 |
| Balance sheet total (assets) | 765.53 | 876.94 | 1 004.20 | 1 537.18 | 2 097.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 117.63 | 202.81 | 248.45 | 369.29 | 453.24 |
| Profit of the financial year | 85.18 | 45.64 | 120.85 | 83.94 | 195.44 |
| Shareholders equity total | 252.81 | 298.45 | 419.29 | 503.24 | 698.68 |
| Provisions | 1.53 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 376.91 | 267.25 | 206.69 | 391.98 | |
| Current trade creditors | 8.02 | 11.91 | 52.40 | 211.20 | 211.12 |
| Current owed to group member | 131.48 | 186.20 | 310.54 | 1 059.80 | |
| Short-term deferred tax liabilities | 28.82 | 42.19 | 36.21 | 24.27 | 51.99 |
| Other non-interest bearing current liabilities | 98.98 | 125.66 | 103.41 | 95.96 | 74.02 |
| Current liabilities total | 512.72 | 578.49 | 584.91 | 1 033.94 | 1 396.92 |
| Balance sheet total (liabilities) | 765.53 | 876.94 | 1 004.20 | 1 537.18 | 2 097.13 |
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.