FAIR INCORPORATED I/S — Credit Rating and Financial Key Figures
CVR number: 32397697
Tørven 8, 8800 Viborg
admin@fair-incorp.dk
tel: 22892898
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 835.31 | 818.50 | 782.40 | 832.16 | 866.03 |
| Employee benefit expenses | -71.06 | -18.00 | -19.26 | -19.11 | -18.59 |
| Other operating expenses | -9.37 | ||||
| EBIT | 764.25 | 800.50 | 763.14 | 813.05 | 838.08 |
| Other financial expenses | - 162.64 | - 150.37 | - 119.08 | - 118.33 | - 170.28 |
| Pre-tax profit | 601.61 | 650.14 | 644.07 | 694.71 | 667.79 |
| Net earnings | 601.61 | 650.14 | 644.07 | 694.71 | 667.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 922.49 | 3 855.13 | 3 516.92 | 3 638.63 | 3 965.06 |
| Advance payments | 1 064.80 | 623.24 | 1 355.83 | 1 142.98 | 240.18 |
| Inventories total | 3 987.29 | 4 478.37 | 4 872.74 | 4 781.61 | 4 205.24 |
| Current trade debtors | 328.56 | 840.80 | |||
| Current other receivables | 30.00 | 150.00 | |||
| Short term receivables total | 358.56 | 990.80 | |||
| Cash and bank deposits | 138.62 | 35.43 | 138.20 | 221.57 | 108.11 |
| Cash and cash equivalents | 138.62 | 35.43 | 138.20 | 221.57 | 108.11 |
| Balance sheet total (assets) | 4 484.48 | 4 513.81 | 5 010.95 | 5 003.18 | 5 304.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 188.46 | 1 498.57 | 1 846.15 | 2 001.92 | 1 486.15 |
| Shares repurchased | 37.42 | 130.05 | 208.86 | 261.69 | 275.25 |
| Retained earnings | - 601.61 | - 650.14 | - 644.07 | - 694.71 | - 667.79 |
| Profit of the financial year | 601.61 | 650.14 | 644.07 | 694.71 | 667.79 |
| Shareholders equity total | 1 225.88 | 1 628.62 | 2 055.01 | 2 263.61 | 1 761.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 751.25 | 2 022.13 | 1 580.51 | 2 326.53 | 3 182.79 |
| Advances received | 122.31 | 339.27 | 666.52 | 225.12 | |
| Current trade creditors | 148.59 | 76.56 | 23.75 | 56.10 | 32.97 |
| Other non-interest bearing current liabilities | 236.44 | 447.22 | 685.14 | 131.81 | 326.98 |
| Current liabilities total | 3 258.59 | 2 885.19 | 2 955.93 | 2 739.56 | 3 542.75 |
| Balance sheet total (liabilities) | 4 484.48 | 4 513.81 | 5 010.95 | 5 003.18 | 5 304.15 |
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.