Filskov Group ApS — Credit Rating and Financial Key Figures
CVR number: 39429780
Gistrupparken 20, 9260 Gistrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 49.84 | 568.19 | 553.85 | 276.21 | 462.65 |
| Employee benefit expenses | -36.00 | -0.06 | -95.38 | - 423.07 | - 101.04 |
| EBIT | 13.84 | 568.13 | 458.47 | - 146.86 | 361.61 |
| Other financial income | 3.61 | 65.26 | 8.39 | 1.23 | 18.87 |
| Other financial expenses | -8.09 | -50.19 | -51.60 | -2.14 | |
| Pre-tax profit | 17.45 | 625.30 | 416.68 | - 197.23 | 378.35 |
| Income taxes | -3.04 | - 128.70 | -81.99 | -0.18 | -39.80 |
| Net earnings | 14.41 | 496.60 | 334.69 | - 197.41 | 338.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 50.00 | ||||
| Intangible assets total | 50.00 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 169.91 | 437.92 | 136.93 | 121.68 | |
| Finished products/goods | 118.21 | ||||
| Inventories total | 118.21 | 169.91 | 437.92 | 136.93 | 121.68 |
| Current trade debtors | 38.41 | 43.68 | |||
| Current other receivables | 2.00 | 259.56 | 131.25 | ||
| Current deferred tax assets | 10.00 | ||||
| Short term receivables total | 2.00 | 259.56 | 131.25 | 48.41 | 43.68 |
| Other current investments | 94.99 | 198.20 | 486.70 | ||
| Cash and bank deposits | 78.27 | 528.79 | 511.51 | 495.69 | 656.08 |
| Cash and cash equivalents | 78.27 | 528.79 | 606.50 | 693.89 | 1 142.78 |
| Balance sheet total (assets) | 248.48 | 958.27 | 1 175.67 | 879.23 | 1 308.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 147.28 | 147.28 | 147.28 | 147.28 | 147.28 |
| Shares repurchased | 75.00 | ||||
| Retained earnings | 24.03 | -36.56 | 460.04 | 794.73 | 597.32 |
| Profit of the financial year | 14.41 | 496.60 | 334.69 | - 197.41 | 338.55 |
| Shareholders equity total | 235.72 | 732.32 | 992.01 | 794.60 | 1 133.15 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 56.81 | ||||
| Current trade creditors | 6.59 | 0.46 | 0.72 | 3.80 | |
| Short-term deferred tax liabilities | 80.67 | 11.76 | 29.80 | ||
| Other non-interest bearing current liabilities | 6.17 | 144.82 | 115.09 | 83.91 | 141.38 |
| Current liabilities total | 12.76 | 225.95 | 183.66 | 84.63 | 174.99 |
| Balance sheet total (liabilities) | 248.48 | 958.27 | 1 175.67 | 879.23 | 1 308.13 |
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.