FISKBÆK LASTVOGNS-SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 32345093
Bogensevej 24, 8940 Randers SV
tel: 86412000
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 333.58 | 4 614.78 | 4 550.26 | 5 164.04 | 5 364.59 |
| Employee benefit expenses | -4 326.44 | -4 135.23 | -4 379.89 | -5 148.06 | -4 969.84 |
| Total depreciation | -13.78 | -13.78 | -13.78 | -13.78 | -11.48 |
| EBIT | -6.64 | 465.77 | 156.60 | 2.20 | 383.27 |
| Other financial income | 30.18 | 79.10 | 13.29 | 35.00 | 21.58 |
| Other financial expenses | -32.39 | -13.30 | -33.31 | -17.73 | -14.83 |
| Pre-tax profit | -8.85 | 531.57 | 136.57 | 19.47 | 390.02 |
| Income taxes | -0.23 | - 117.03 | -30.57 | -1.95 | -88.52 |
| Net earnings | -9.08 | 414.54 | 106.00 | 17.52 | 301.51 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 52.83 | 39.05 | 25.27 | 11.48 | |
| Tangible assets total | 52.83 | 39.05 | 25.27 | 11.48 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 543.27 | 1 902.92 | 2 291.92 | 2 585.67 | 2 692.54 |
| Inventories total | 1 543.27 | 1 902.92 | 2 291.92 | 2 585.67 | 2 692.54 |
| Current trade debtors | 1 104.14 | 1 840.55 | 2 444.07 | 1 569.63 | 2 205.84 |
| Current amounts owed by group member comp. | 59.79 | 94.71 | |||
| Prepayments and accrued income | 21.97 | 36.13 | 27.81 | 25.68 | 25.68 |
| Current other receivables | 340.89 | 228.36 | 578.74 | 734.40 | 744.15 |
| Current deferred tax assets | 21.70 | 37.33 | 75.38 | 76.54 | 72.57 |
| Short term receivables total | 1 488.70 | 2 142.38 | 3 125.99 | 2 466.04 | 3 142.96 |
| Cash and bank deposits | 89.34 | 781.59 | 315.66 | 276.52 | 454.47 |
| Cash and cash equivalents | 89.34 | 781.59 | 315.66 | 276.52 | 454.47 |
| Balance sheet total (assets) | 3 174.13 | 4 865.94 | 5 758.82 | 5 339.71 | 6 289.96 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1 163.96 | 1 154.88 | 1 569.42 | 1 675.42 | 1 692.94 |
| Profit of the financial year | -9.08 | 414.54 | 106.00 | 17.52 | 301.51 |
| Shareholders equity total | 1 204.88 | 1 619.42 | 1 725.42 | 1 742.93 | 2 044.44 |
| Non-current deferred tax liabilities | 84.55 | ||||
| Non-current liabilities total | 84.55 | ||||
| Current trade creditors | 425.97 | 794.69 | 1 006.46 | 659.80 | 1 208.77 |
| Current owed to participating | 10.95 | ||||
| Current owed to group member | 344.57 | 285.63 | 320.89 | 370.57 | |
| Short-term deferred tax liabilities | 12.08 | 132.66 | 68.62 | 3.12 | 3.12 |
| Other non-interest bearing current liabilities | 1 136.12 | 1 994.85 | 2 589.79 | 2 887.57 | 2 499.46 |
| Accruals and deferred income | 50.52 | 38.68 | 36.69 | 46.28 | 79.06 |
| Current liabilities total | 1 969.25 | 3 246.51 | 4 033.40 | 3 596.77 | 4 160.98 |
| Balance sheet total (liabilities) | 3 174.13 | 4 865.94 | 5 758.82 | 5 339.71 | 6 289.96 |
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.