FORS Affald Holbæk A/S — Credit Rating and Financial Key Figures
CVR number: 33033192
Tåstrup Møllevej 5, 4300 Holbæk
Fors@fors.dk
tel: 70202066
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 118.37 | 96.93 | 97.39 | 105.72 | 101.46 |
| Costs of manufacturing | -75.26 | -82.59 | -88.47 | -92.25 | -97.34 |
| Gross profit | 43.11 | 14.34 | 8.92 | 13.48 | 4.12 |
| Costs of management | -12.72 | -13.20 | -12.27 | -16.75 | -20.96 |
| EBIT | 30.39 | 1.15 | -3.35 | -3.27 | -16.84 |
| Other financial income | 0.13 | ||||
| Other financial expenses | -0.42 | -1.26 | -1.09 | -2.46 | -2.85 |
| Pre-tax profit | 30.10 | -0.12 | -4.44 | -5.73 | -19.69 |
| Income taxes | -0.35 | -1.54 | 1.47 | 0.28 | 1.12 |
| Net earnings | 29.75 | -1.66 | -2.97 | -5.45 | -18.57 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 45.63 | 45.07 | 44.08 | 42.56 | 39.55 |
| Buildings | 18.38 | 17.72 | 30.30 | 27.71 | 25.18 |
| Advance payments and construction in progress | 0.07 | 0.43 | 2.20 | 2.55 | 6.12 |
| Tangible assets total | 64.07 | 63.23 | 76.58 | 72.82 | 70.84 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 0.29 | 0.76 | 1.10 | 1.30 | 1.12 |
| Inventories total | 0.29 | 0.76 | 1.10 | 1.30 | 1.12 |
| Current trade debtors | 0.86 | 1.23 | 3.03 | 1.92 | 1.77 |
| Current amounts owed by group member comp. | 3.87 | 1.83 | 3.48 | 4.73 | |
| Prepayments and accrued income | 0.20 | 0.20 | 0.21 | 0.79 | 0.77 |
| Current other receivables | 30.72 | 34.73 | 35.83 | 18.20 | 2.29 |
| Current deferred tax assets | 0.66 | 0.01 | |||
| Short term receivables total | 35.65 | 37.99 | 43.21 | 25.64 | 4.83 |
| Cash and bank deposits | 1.85 | 2.84 | 0.15 | 1.21 | 16.04 |
| Cash and cash equivalents | 1.85 | 2.84 | 0.15 | 1.21 | 16.04 |
| Balance sheet total (assets) | 101.86 | 104.82 | 121.04 | 100.97 | 92.83 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| Retained earnings | 37.13 | 67.95 | 68.61 | 51.75 | 46.76 |
| Profit of the financial year | 29.75 | -1.66 | -2.97 | -5.45 | -18.57 |
| Shareholders equity total | 67.38 | 66.79 | 66.14 | 46.80 | 28.68 |
| Provisions | 11.00 | 11.47 | 8.34 | 8.49 | 6.90 |
| Non-current loans from credit institutions | 7.30 | 6.69 | 6.07 | 23.29 | 40.54 |
| Non-current liabilities total | 7.30 | 6.69 | 6.07 | 23.29 | 40.54 |
| Current loans from credit institutions | 0.60 | 0.61 | 28.95 | 2.73 | 2.75 |
| Current trade creditors | 8.01 | 6.56 | 8.27 | 15.11 | 10.97 |
| Current owed to group member | 7.09 | 12.51 | 3.06 | 4.37 | 2.80 |
| Accruals and deferred income | 0.49 | 0.17 | 0.21 | 0.19 | 0.20 |
| Current liabilities total | 16.18 | 19.86 | 40.48 | 22.40 | 16.71 |
| Balance sheet total (liabilities) | 101.86 | 104.82 | 121.04 | 100.97 | 92.83 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.