SØREN CHRISTIANSEN & CO. FARVE A/S — Credit Rating and Financial Key Figures
CVR number: 12962282
Hovedvejen 65, 2600 Glostrup
tel: 43960537
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 736.84 | 6 001.95 | 6 303.39 | 6 170.34 | 5 495.32 |
Employee benefit expenses | -2 989.16 | -2 849.42 | -3 334.87 | -3 554.59 | -3 104.67 |
Total depreciation | -57.31 | -46.79 | -42.04 | -38.53 | -23.30 |
EBIT | 2 690.00 | 3 106.00 | 2 926.00 | 2 577.21 | 2 367.36 |
Other financial income | 16.97 | 82.43 | |||
Other financial expenses | - 229.28 | - 294.55 | - 292.61 | - 288.53 | - 320.59 |
Pre-tax profit | 2 461.02 | 2 811.10 | 2 634.13 | 2 305.65 | 2 129.20 |
Income taxes | - 546.02 | - 619.10 | - 585.13 | - 510.81 | - 473.80 |
Net earnings | 1 915.00 | 2 192.00 | 2 049.00 | 1 794.84 | 1 655.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 96.64 | 83.60 | 70.55 | 57.50 | |
Machinery and equipment | 202.37 | 58.93 | 29.93 | 4.45 | 81.24 |
Tangible assets total | 202.37 | 155.58 | 113.53 | 75.00 | 138.74 |
Other receivables | -0.41 | 0.08 | -0.37 | ||
Investments total | -0.41 | 0.08 | -0.37 | ||
Non-current loans receivable | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Long term receivables total | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
Finished products/goods | 2 674.14 | 2 619.09 | 2 774.43 | 2 711.40 | 2 596.41 |
Inventories total | 2 674.14 | 2 619.09 | 2 774.43 | 2 711.40 | 2 596.41 |
Current trade debtors | 2 390.94 | 2 261.07 | 2 222.52 | 2 442.28 | 2 288.29 |
Current other receivables | 22.70 | 22.70 | 22.70 | 22.70 | 22.70 |
Short term receivables total | 2 413.64 | 2 283.77 | 2 245.22 | 2 464.99 | 2 310.99 |
Cash and bank deposits | 6 229.76 | 5 665.98 | 5 581.69 | 5 577.33 | 6 533.27 |
Cash and cash equivalents | 6 229.76 | 5 665.98 | 5 581.69 | 5 577.33 | 6 533.27 |
Balance sheet total (assets) | 11 522.00 | 10 727.00 | 10 717.00 | 10 831.22 | 11 581.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
Shares repurchased | 1 915.06 | 2 192.10 | 2 048.73 | 1 794.84 | 1 655.39 |
Other reserves | -0.06 | -0.10 | 0.27 | ||
Retained earnings | -1 915.00 | -2 192.00 | -2 049.00 | -1 794.84 | -1 655.39 |
Profit of the financial year | 1 915.00 | 2 192.00 | 2 049.00 | 1 794.84 | 1 655.39 |
Shareholders equity total | 2 615.00 | 2 892.00 | 2 749.00 | 2 494.84 | 2 355.39 |
Provisions | 11.72 | 11.44 | 11.13 | 9.30 | 10.76 |
Non-current other liabilities | 237.44 | ||||
Non-current liabilities total | 237.44 | ||||
Current trade creditors | 1 799.56 | 1 258.48 | 1 420.51 | 961.59 | 1 367.66 |
Current owed to group member | 3 352.55 | 3 448.70 | 3 437.86 | 4 024.29 | 4 393.59 |
Other non-interest bearing current liabilities | 3 506.08 | 3 116.21 | 3 099.14 | 3 341.20 | 3 454.52 |
Current liabilities total | 8 658.19 | 7 823.39 | 7 957.51 | 8 327.08 | 9 215.76 |
Balance sheet total (liabilities) | 11 522.35 | 10 726.82 | 10 717.64 | 10 831.22 | 11 581.92 |
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.