CIMPAX A/S — Credit Rating and Financial Key Figures
CVR number: 31363799
Lille Pilevang 4, Buresø 3550 Slangerup
cvr@cimpax.com
tel: 55380381
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 474.14 | 6 386.46 | 5 299.57 | 6 524.60 | 7 995.49 |
| Employee benefit expenses | -4 147.60 | -4 322.07 | -4 382.55 | -5 383.61 | -5 540.53 |
| Total depreciation | - 456.04 | - 519.18 | - 372.01 | - 426.88 | - 501.47 |
| EBIT | 870.50 | 1 545.21 | 545.00 | 714.11 | 1 953.49 |
| Other financial income | 24.42 | 104.02 | 40.46 | 0.01 | |
| Other financial expenses | - 255.76 | - 383.98 | - 302.88 | - 386.73 | - 826.96 |
| Pre-tax profit | 639.17 | 1 265.25 | 242.12 | 367.84 | 1 126.54 |
| Income taxes | - 148.54 | - 262.91 | -89.60 | -86.26 | - 227.82 |
| Net earnings | 490.62 | 1 002.33 | 152.52 | 281.58 | 898.72 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 749.67 | 490.66 | 327.10 | 1 387.81 | 2 000.15 |
| Intangible rights | 794.53 | 737.27 | 632.96 | 564.97 | 506.32 |
| Intangible assets total | 1 544.20 | 1 227.93 | 960.06 | 1 952.78 | 2 506.47 |
| Machinery and equipment | 374.89 | 305.52 | 405.01 | 766.03 | 589.39 |
| Tangible assets total | 374.89 | 305.52 | 405.01 | 766.03 | 589.39 |
| Other receivables | 35.21 | 36.33 | 37.48 | 38.67 | 255.72 |
| Investments total | 35.21 | 36.33 | 37.48 | 38.67 | 255.72 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 967.24 | 4 606.85 | 4 158.12 | 6 189.40 | 8 093.75 |
| Advance payments | 743.17 | 650.75 | 221.82 | ||
| Inventories total | 3 967.24 | 4 606.85 | 4 901.29 | 6 840.15 | 8 315.57 |
| Current trade debtors | 1 277.64 | 1 899.33 | 2 344.94 | 3 672.21 | 3 495.98 |
| Current amounts owed by group member comp. | 57.67 | ||||
| Prepayments and accrued income | 51.13 | 79.89 | 6.09 | 19.90 | 126.96 |
| Current other receivables | 191.46 | 159.66 | 266.09 | 141.77 | 173.25 |
| Current deferred tax assets | 65.68 | 39.65 | |||
| Short term receivables total | 1 520.24 | 2 138.88 | 2 617.12 | 3 899.55 | 3 893.52 |
| Cash and bank deposits | 397.17 | 671.52 | 51.05 | 10.10 | 11.36 |
| Cash and cash equivalents | 397.17 | 671.52 | 51.05 | 10.10 | 11.36 |
| Balance sheet total (assets) | 7 838.94 | 8 987.03 | 8 972.01 | 13 507.28 | 15 572.03 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 400.00 | 400.00 |
| Shares repurchased | 236.00 | ||||
| Other reserves | 584.74 | 382.71 | 255.14 | 1 082.49 | 1 560.12 |
| Retained earnings | - 337.46 | 119.19 | 1 249.09 | 299.26 | 103.23 |
| Profit of the financial year | 490.62 | 1 002.33 | 152.52 | 281.58 | 898.72 |
| Shareholders equity total | 862.90 | 1 865.23 | 1 781.75 | 2 063.34 | 2 962.06 |
| Provisions | 218.22 | 166.97 | 153.71 | 269.65 | 537.12 |
| Non-current loans from credit institutions | 1 014.21 | 675.04 | |||
| Non-current owed to group member | 5 499.00 | 5 844.05 | |||
| Non-current other liabilities | 3 600.89 | 3 130.73 | 843.53 | ||
| Non-current deferred tax liabilities | 40.73 | 393.20 | 303.46 | ||
| Non-current liabilities total | 3 641.62 | 3 130.73 | 843.53 | 6 906.41 | 6 822.55 |
| Current loans from credit institutions | 1 560.38 | 1 256.40 | 3 886.28 | 2 500.10 | 2 646.65 |
| Advances received | 378.73 | ||||
| Current trade creditors | 855.00 | 1 109.05 | 1 019.79 | 633.70 | 2 016.59 |
| Current owed to participating | 135.43 | 248.24 | 112.01 | 99.76 | 111.11 |
| Current owed to group member | 177.60 | 123.80 | 113.41 | ||
| Short-term deferred tax liabilities | 355.09 | 54.02 | |||
| Other non-interest bearing current liabilities | 565.38 | 855.31 | 943.31 | 531.78 | 362.53 |
| Current liabilities total | 3 116.19 | 3 824.10 | 6 193.02 | 4 267.88 | 5 250.31 |
| Balance sheet total (liabilities) | 7 838.94 | 8 987.03 | 8 972.01 | 13 507.28 | 15 572.03 |
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.