CYLINDRIC DENMARK A/S
CVR number: 19828328
Falstersvej 1, 5500 Middelfart
tel: 64411013
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 493.93 | 23 493.95 | 21 549.06 | 23 523.60 | 27 764.59 |
| Employee benefit expenses | -18 615.70 | -18 215.34 | -17 845.21 | -18 344.12 | -21 466.15 |
| Total depreciation | - 786.23 | - 827.42 | - 865.08 | - 894.87 | - 948.54 |
| EBIT | 3 092.00 | 4 451.18 | 2 838.77 | 4 284.60 | 5 349.90 |
| Other financial income | 133.87 | 36.27 | |||
| Other financial expenses | - 172.81 | - 106.15 | -72.78 | -45.03 | -67.82 |
| Pre-tax profit | 3 053.06 | 4 381.30 | 2 765.99 | 4 239.58 | 5 282.08 |
| Income taxes | - 676.90 | - 964.97 | - 645.15 | - 933.78 | -1 165.15 |
| Net earnings | 2 376.16 | 3 416.34 | 2 120.84 | 3 305.80 | 4 116.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5 482.83 | 5 048.69 | 4 288.86 | 3 567.06 | 4 166.24 |
| Machinery and equipment | 58.74 | 176.09 | 354.99 | 186.91 | 58.98 |
| Tangible assets total | 5 541.57 | 5 224.78 | 4 643.85 | 3 753.97 | 4 225.21 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 476.83 | 496.83 | 456.49 | 422.78 | 447.23 |
| Raw materials and consumables | 6 717.31 | 8 170.26 | 8 144.12 | 5 073.00 | 6 019.98 |
| Finished products/goods | 179.95 | 129.28 | 79.65 | 152.15 | 186.59 |
| Inventories total | 7 374.09 | 8 796.38 | 8 680.26 | 5 647.93 | 6 653.80 |
| Current trade debtors | 4 522.43 | 5 599.30 | 5 445.99 | 6 548.38 | 7 021.06 |
| Current amounts owed by group member comp. | 121.59 | 127.67 | 127.67 | ||
| Prepayments and accrued income | 120.22 | 124.13 | 182.16 | 111.81 | 81.23 |
| Current other receivables | 315.50 | 303.90 | 242.30 | 350.38 | 91.01 |
| Short term receivables total | 5 079.74 | 6 154.99 | 5 998.11 | 7 010.58 | 7 193.30 |
| Cash and bank deposits | 2 534.36 | 1 290.19 | 12.78 | 1 491.85 | 3 952.62 |
| Cash and cash equivalents | 2 534.36 | 1 290.19 | 12.78 | 1 491.85 | 3 952.62 |
| Balance sheet total (assets) | 20 529.76 | 21 466.33 | 19 335.00 | 17 904.34 | 22 024.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Shares repurchased | 2 500.00 | 3 400.00 | 1 800.00 | 3 400.00 | 4 100.00 |
| Retained earnings | 626.02 | - 397.82 | 1 218.52 | -60.64 | - 854.84 |
| Profit of the financial year | 2 376.16 | 3 416.34 | 2 120.84 | 3 305.80 | 4 116.93 |
| Shareholders equity total | 9 502.18 | 10 418.51 | 9 139.36 | 10 645.16 | 11 362.08 |
| Provisions | 182.99 | 362.79 | 499.00 | 485.00 | 429.10 |
| Non-current leasing loans | 2 271.46 | 1 183.90 | 284.30 | 130.56 | 808.68 |
| Non-current deferred tax liabilities | 1 623.54 | 508.94 | 947.78 | 1 221.05 | |
| Non-current liabilities total | 2 271.46 | 2 807.44 | 793.24 | 1 078.33 | 2 029.73 |
| Current loans from credit institutions | 1.77 | 1 113.64 | 2 745.53 | 1 087.30 | 216.04 |
| Current trade creditors | 2 277.96 | 3 333.84 | 3 307.53 | 2 124.40 | 4 126.00 |
| Current owed to group member | 1 380.88 | 194.50 | 597.40 | ||
| Short-term deferred tax liabilities | 1 213.31 | 785.16 | |||
| Other non-interest bearing current liabilities | 3 699.22 | 2 450.45 | 2 252.94 | 2 484.14 | 3 861.98 |
| Current liabilities total | 8 573.14 | 7 877.59 | 8 903.40 | 5 695.85 | 8 204.02 |
| Balance sheet total (liabilities) | 20 529.76 | 21 466.33 | 19 335.00 | 17 904.34 | 22 024.93 |
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.