CL ELECTRIC A/S — Credit Rating and Financial Key Figures
CVR number: 25837096
Gefionsvej 3, 3400 Hillerød
info@cl-el.dk
tel: 48210357
www.cl-electric.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 771.17 | 20 791.11 | 25 044.90 | 25 826.75 | 26 378.57 |
| Employee benefit expenses | -17 192.34 | -17 164.44 | -22 202.48 | -22 224.41 | -22 965.81 |
| Other operating expenses | -10.68 | ||||
| Total depreciation | - 867.21 | - 903.43 | - 732.05 | - 662.16 | - 474.10 |
| EBIT | 1 700.93 | 2 723.23 | 2 110.37 | 2 940.17 | 2 938.65 |
| Other financial income | 44.16 | 39.49 | 9.70 | 11.67 | |
| Other financial expenses | -40.38 | -25.68 | -36.87 | -66.59 | -11.94 |
| Net income from associates (fin.) | 0.85 | 0.22 | |||
| Pre-tax profit | 1 661.40 | 2 741.93 | 2 112.99 | 2 883.28 | 2 938.38 |
| Income taxes | - 391.73 | - 623.61 | - 497.31 | - 664.85 | - 680.25 |
| Net earnings | 1 269.67 | 2 118.32 | 1 615.68 | 2 218.43 | 2 258.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 919.00 | 403.00 | 78.67 | 22.67 | 6.67 |
| Intangible assets total | 919.00 | 403.00 | 78.67 | 22.67 | 6.67 |
| Buildings | 425.26 | 268.78 | 168.76 | 892.00 | 1 053.14 |
| Machinery and equipment | 320.16 | 210.76 | 637.00 | 544.75 | 274.80 |
| Tangible assets total | 745.42 | 479.54 | 805.76 | 1 436.74 | 1 327.94 |
| Holdings in group member companies | 401.40 | ||||
| Other receivables | 237.55 | 244.68 | |||
| Investments total | 401.40 | 237.55 | 244.68 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 924.50 | 785.00 | |||
| Finished products/goods | 522.50 | 451.50 | 461.00 | ||
| Inventories total | 522.50 | 451.50 | 461.00 | 924.50 | 785.00 |
| Current trade debtors | 4 941.62 | 5 611.07 | 6 348.52 | 8 184.80 | 7 400.77 |
| Current amounts owed by group member comp. | 1 640.84 | 1 713.50 | 1 085.70 | 94.75 | 5.69 |
| Prepayments and accrued income | 581.40 | 847.10 | 671.34 | 681.88 | 1 111.27 |
| Current other receivables | 3 758.34 | 4 956.26 | 4 748.70 | 4 772.30 | 4 717.17 |
| Short term receivables total | 10 922.21 | 13 127.93 | 12 854.26 | 13 733.72 | 13 234.90 |
| Cash and bank deposits | 2 310.26 | 4 193.14 | 3 827.98 | 1 717.11 | 5 609.57 |
| Cash and cash equivalents | 2 310.26 | 4 193.14 | 3 827.98 | 1 717.11 | 5 609.57 |
| Balance sheet total (assets) | 15 820.79 | 18 655.11 | 18 027.67 | 18 072.29 | 21 208.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 400.00 | 1 900.00 | 1 700.00 | 2 400.00 | 1 900.00 |
| Retained earnings | 1 392.08 | 761.74 | 1 180.06 | 395.74 | 714.18 |
| Profit of the financial year | 1 269.67 | 2 118.32 | 1 615.68 | 2 218.43 | 2 258.13 |
| Shareholders equity total | 4 561.74 | 5 280.06 | 4 995.74 | 5 514.18 | 5 372.30 |
| Provisions | 356.69 | 600.53 | 703.31 | 355.92 | 1 036.17 |
| Non-current other liabilities | 1 416.43 | 1 495.94 | 1 770.65 | ||
| Non-current deferred tax liabilities | 1 749.47 | 1 749.47 | |||
| Non-current liabilities total | 1 416.43 | 1 495.94 | 1 770.65 | 1 749.47 | 1 749.47 |
| Current trade creditors | 2 048.09 | 3 327.81 | 3 176.71 | 2 201.06 | 4 918.83 |
| Current owed to group member | 401.62 | 4.83 | |||
| Short-term deferred tax liabilities | 472.01 | 379.76 | 394.53 | 1 012.24 | |
| Other non-interest bearing current liabilities | 6 048.78 | 7 277.19 | 5 912.93 | 6 744.31 | 6 429.69 |
| Accruals and deferred income | 515.43 | 293.81 | 1 073.79 | 495.11 | 1 697.47 |
| Current liabilities total | 9 485.93 | 11 278.58 | 10 557.96 | 10 452.72 | 13 050.82 |
| Balance sheet total (liabilities) | 15 820.79 | 18 655.11 | 18 027.67 | 18 072.29 | 21 208.77 |
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.