KVIST INDUSTRIES A/S — Credit Rating and Financial Key Figures
CVR number: 22629115
Siggårdsvej 2, 6818 Årre
mail@kvist.com
tel: 76774500
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 494 763.57 | 374 418.33 |
Other operating income | 455.25 | 864.60 |
Purchases during the financial year | - 403 971.82 | - 335 572.34 |
External services | -22 197.53 | -19 886.84 |
Gross profit | 69 049.47 | 19 823.75 |
Employee benefit expenses | -69 529.03 | -49 273.45 |
Other operating expenses | -2 317.00 | -1 523.86 |
Total depreciation | -2 379.89 | -2 660.89 |
EBIT | -5 176.45 | -33 634.46 |
Other financial income | 1 198.51 | 3 038.81 |
Other financial expenses | -4 417.68 | -7 933.11 |
Net income from associates (fin.) | 4 536.85 | -5 795.83 |
Pre-tax profit | -3 858.77 | -44 324.59 |
Income taxes | 1 700.79 | 8 516.48 |
Net earnings | -2 157.98 | -35 808.11 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible rights | 156.77 | 159.00 |
Intangible assets total | 156.77 | 159.00 |
Land and waters | 790.37 | 780.74 |
Buildings | 13 257.97 | 12 268.94 |
Machinery and equipment | 1 643.85 | 1 162.40 |
Advance payments and construction in progress | 1 683.94 | 3 270.40 |
Tangible assets total | 17 376.13 | 17 482.49 |
Holdings in group member companies | 61 043.70 | 55 247.87 |
Investments total | 61 043.70 | 55 247.87 |
Non-current other receivables | 660.00 | 660.00 |
Long term receivables total | 660.00 | 660.00 |
Semifinished products | 11 097.47 | 4 172.60 |
Raw materials and consumables | 40 890.62 | 20 085.10 |
Finished products/goods | 2 595.01 | 3 058.61 |
Inventories total | 54 583.10 | 27 316.31 |
Current trade debtors | 12 616.49 | 8 963.91 |
Current amounts owed by group member comp. | 26 691.20 | 31 298.33 |
Prepayments and accrued income | 2 168.44 | 1 129.94 |
Current other receivables | 1 302.87 | 280.60 |
Current deferred tax assets | 3 426.75 | 11 943.23 |
Short term receivables total | 46 205.75 | 53 616.01 |
Cash and bank deposits | 434.57 | 331.52 |
Cash and cash equivalents | 434.57 | 331.52 |
Balance sheet total (assets) | 180 460.01 | 154 813.19 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 10 125.00 | 10 225.00 |
Asset revaluation reserve | 279.42 | 279.42 |
Shares repurchased | 1 000.00 | |
Other reserves | 19 613.39 | 14 817.56 |
Retained earnings | 23 965.94 | 37 503.79 |
Profit of the financial year | -2 157.98 | -35 808.11 |
Shareholders equity total | 52 825.77 | 27 017.66 |
Provisions | 2 317.00 | 1 320.46 |
Non-current loans from credit institutions | 5 000.00 | 3 333.33 |
Non-current leasing loans | 2 918.70 | 2 338.07 |
Non-current deferred tax liabilities | 4 818.44 | 4 730.28 |
Non-current liabilities total | 12 737.14 | 10 401.68 |
Current loans from credit institutions | 55 940.61 | 86 339.84 |
Advances received | 6 217.11 | 7 949.24 |
Current trade creditors | 9 752.60 | 8 956.33 |
Other non-interest bearing current liabilities | 40 669.79 | 12 827.98 |
Current liabilities total | 112 580.11 | 116 073.40 |
Balance sheet total (liabilities) | 180 460.01 | 154 813.19 |
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.