CPH STEEL A/S
CVR number: 31767024
Vesterlundvej 5, 2730 Herlev
mr@cphsteel.dk
tel: 35107000
cphsteel.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 212.60 | 15 641.49 | 16 902.53 | 17 794.87 | 31 218.73 |
| Employee benefit expenses | -14 510.05 | -13 657.79 | -15 380.77 | -14 675.82 | -21 583.38 |
| Total depreciation | - 427.94 | - 216.81 | - 286.00 | - 894.28 | - 884.01 |
| EBIT | - 725.39 | 1 711.19 | 1 078.79 | 2 055.49 | 8 748.76 |
| Other financial income | 11.64 | 223.90 | 77.98 | 29.45 | 25.60 |
| Other financial expenses | - 282.79 | - 346.98 | - 205.14 | - 453.18 | - 662.27 |
| Net income from associates (fin.) | -25.50 | ||||
| Pre-tax profit | - 996.54 | 1 562.60 | 951.63 | 1 631.76 | 8 112.09 |
| Income taxes | 209.80 | - 567.08 | -14.32 | - 383.66 | -1 819.14 |
| Net earnings | - 786.74 | 995.53 | 937.31 | 1 248.10 | 6 292.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 138.56 | 289.37 | 1 746.64 | 5 271.49 | 4 692.06 |
| Machinery and equipment | 765.40 | 1 334.21 | 1 974.51 | 1 570.78 | 1 590.25 |
| Tangible assets total | 903.95 | 1 623.58 | 3 721.16 | 6 842.27 | 6 282.32 |
| Holdings in group member companies | 25.50 | ||||
| Other receivables | 10.00 | 796.95 | 776.45 | 761.95 | |
| Investments total | 35.50 | 796.95 | 776.45 | 761.95 | |
| Long term receivables total | |||||
| Raw materials and consumables | 1 015.90 | 1 008.50 | 902.40 | 1 020.45 | 1 329.70 |
| Inventories total | 1 015.90 | 1 008.50 | 902.40 | 1 020.45 | 1 329.70 |
| Current other receivables | 8 028.83 | 14 234.53 | 9 056.11 | 16 605.20 | 32 493.13 |
| Current deferred tax assets | 657.44 | 90.37 | 76.05 | ||
| Short term receivables total | 8 686.28 | 14 324.90 | 9 132.16 | 16 605.20 | 32 493.13 |
| Cash and bank deposits | 153.47 | ||||
| Cash and cash equivalents | 153.47 | ||||
| Balance sheet total (assets) | 10 641.63 | 17 110.45 | 14 552.66 | 25 244.37 | 40 867.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | ||||
| Retained earnings | 663.95 | - 122.79 | 872.74 | 1 810.05 | 2 058.15 |
| Profit of the financial year | - 786.74 | 995.53 | 937.31 | 1 248.10 | 6 292.95 |
| Shareholders equity total | 377.22 | 1 372.74 | 2 310.05 | 3 558.15 | 9 851.10 |
| Provisions | 284.09 | 412.73 | |||
| Capital loans | 538.43 | 581.09 | 598.52 | ||
| Non-current owed to group member | 522.75 | ||||
| Non-current other liabilities | 725.69 | 463.53 | 2 578.49 | 815.20 | 330.09 |
| Non-current liabilities total | 725.69 | 986.27 | 3 116.92 | 1 396.28 | 928.61 |
| Current loans from credit institutions | 4 036.96 | 3 652.21 | 4 747.38 | 5 110.89 | 6 320.06 |
| Advances received | 195.18 | 3 407.87 | 1 373.79 | 4 867.74 | 9 593.83 |
| Current trade creditors | 1 853.85 | 2 045.60 | 1 343.17 | 5 597.75 | 7 452.49 |
| Current owed to participating | 81.75 | 71.14 | 74.92 | ||
| Short-term deferred tax liabilities | 23.52 | 1 690.50 | |||
| Other non-interest bearing current liabilities | 3 452.73 | 5 645.75 | 1 579.61 | 4 334.81 | 4 542.86 |
| Current liabilities total | 9 538.72 | 14 751.43 | 9 125.69 | 20 005.85 | 29 674.65 |
| Balance sheet total (liabilities) | 10 641.63 | 17 110.45 | 14 552.66 | 25 244.37 | 40 867.10 |
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.