Sylvest & Co Aps — Credit Rating and Financial Key Figures
CVR number: 30809769
Vølundsvej 19 B, 3400 Hillerød
camilla@sylvestogco.dk
tel: 30507055
www.sylvestogco.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 041.38 | 5 760.75 | 8 532.76 | 6 856.39 | 4 242.71 |
| Employee benefit expenses | - 552.51 | -1 857.12 | -3 276.85 | -5 002.63 | -3 580.82 |
| Total depreciation | -3.25 | -33.27 | -73.81 | -73.81 | |
| EBIT | 1 488.86 | 3 900.38 | 5 222.64 | 1 779.95 | 588.07 |
| Other financial income | 0.91 | 0.49 | 0.10 | 27.03 | |
| Other financial expenses | -11.32 | -31.33 | -77.22 | - 110.56 | -8.09 |
| Pre-tax profit | 1 478.44 | 3 869.54 | 5 145.42 | 1 669.48 | 607.01 |
| Income taxes | - 354.79 | - 895.83 | -1 184.71 | - 379.10 | - 148.13 |
| Net earnings | 1 123.66 | 2 973.71 | 3 960.71 | 1 290.38 | 458.89 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 23.33 | 18.33 | 13.33 | ||
| Intangible assets total | 23.33 | 18.33 | 13.33 | ||
| Buildings | 61.75 | 159.95 | 109.89 | 59.83 | |
| Machinery and equipment | 149.26 | 130.51 | 111.76 | ||
| Tangible assets total | 61.75 | 309.21 | 240.40 | 171.58 | |
| Other receivables | 99.13 | 220.35 | 221.40 | 225.67 | 314.31 |
| Investments total | 99.13 | 220.35 | 221.40 | 225.67 | 314.31 |
| Long term receivables total | |||||
| Finished products/goods | 1 860.45 | 324.97 | 2 496.26 | 4 560.62 | 4 556.57 |
| Inventories total | 1 860.45 | 324.97 | 2 496.26 | 4 560.62 | 4 556.57 |
| Current trade debtors | 1 059.97 | 626.04 | 740.08 | 1 799.92 | 1 418.13 |
| Current amounts owed by group member comp. | 12.25 | 13.01 | 192.00 | ||
| Prepayments and accrued income | 18.22 | ||||
| Current other receivables | 4.78 | 73.80 | |||
| Short term receivables total | 1 077.00 | 639.06 | 813.88 | 1 799.92 | 1 628.34 |
| Cash and bank deposits | 1 722.42 | 9 627.21 | 10 625.68 | 5 792.99 | 5 920.25 |
| Cash and cash equivalents | 1 722.42 | 9 627.21 | 10 625.68 | 5 792.99 | 5 920.25 |
| Balance sheet total (assets) | 4 759.00 | 10 873.33 | 14 489.76 | 12 637.93 | 12 604.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 160.00 | 58.90 | 500.00 | |
| Retained earnings | 1 756.81 | 2 880.47 | 3 078.68 | 6 980.48 | 7 770.86 |
| Profit of the financial year | 1 123.66 | 2 973.71 | 3 960.71 | 1 290.38 | 458.89 |
| Shareholders equity total | 3 060.77 | 5 979.18 | 7 324.38 | 8 454.76 | 8 854.75 |
| Provisions | 2.15 | 11.78 | 11.21 | 9.67 | |
| Non-current other liabilities | 9.94 | 50.07 | 50.40 | ||
| Non-current deferred tax liabilities | 51.69 | 53.50 | |||
| Non-current liabilities total | 9.94 | 50.07 | 50.40 | 51.69 | 53.50 |
| Current loans from credit institutions | 0.33 | ||||
| Current trade creditors | 25.00 | 25.00 | 913.86 | 2 751.94 | 2 275.82 |
| Short-term deferred tax liabilities | 281.01 | 732.68 | 1 075.08 | 157.68 | 149.67 |
| Other non-interest bearing current liabilities | 1 382.29 | 4 083.93 | 5 114.26 | 1 210.65 | 1 261.00 |
| Current liabilities total | 1 688.30 | 4 841.94 | 7 103.20 | 4 120.27 | 3 686.48 |
| Balance sheet total (liabilities) | 4 759.00 | 10 873.33 | 14 489.76 | 12 637.93 | 12 604.40 |
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.