DAV NORDIC A/S — Credit Rating and Financial Key Figures
CVR number: 34991014
Tietgensvej 12, 8600 Silkeborg
info@davnordic.dk
tel: 86822900
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 55 608.00 | 48 775.00 | 63 724.00 | 92 331.65 | 120 643.72 |
| Employee benefit expenses | -48 393.89 | -58 844.06 | |||
| Total depreciation | -6 952.40 | -6 999.54 | |||
| EBIT | 9 474.00 | 5 473.00 | 16 003.00 | 36 985.36 | 54 800.12 |
| Other financial expenses | - 502.00 | - 189.88 | |||
| Net income from associates (fin.) | - 888.36 | -1 755.18 | |||
| Pre-tax profit | 10 808.00 | 5 303.00 | 12 664.00 | 35 595.00 | 52 855.06 |
| Income taxes | -8 035.08 | -12 032.33 | |||
| Net earnings | 10 808.00 | 5 303.00 | 12 664.00 | 27 559.92 | 40 822.72 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 5 983.13 | 3 963.56 | |||
| Intangible assets total | 5 983.13 | 3 963.56 | |||
| Land and waters | 17 564.41 | 22 267.07 | |||
| Machinery and equipment | 13 281.13 | 15 424.07 | |||
| Tangible assets total | 30 845.54 | 37 691.14 | |||
| Holdings in group member companies | 1 122.63 | 962.76 | |||
| Investments total | 82 886.00 | 86 332.00 | 123 929.00 | 1 122.63 | 962.76 |
| Long term receivables total | |||||
| Raw materials and consumables | 1 258.69 | 1 313.47 | |||
| Finished products/goods | 30 050.99 | 30 983.59 | |||
| Advance payments | 636.21 | ||||
| Inventories total | 31 309.68 | 32 933.27 | |||
| Current trade debtors | 27 030.71 | 38 910.95 | |||
| Current amounts owed by group member comp. | 172.50 | 679.23 | |||
| Prepayments and accrued income | 198.02 | 123.74 | |||
| Current other receivables | 3 140.60 | 9 039.41 | |||
| Current deferred tax assets | 768.02 | ||||
| Short term receivables total | 31 309.85 | 48 753.33 | |||
| Cash and bank deposits | 5 344.10 | 13 907.45 | |||
| Cash and cash equivalents | 5 344.10 | 13 907.45 | |||
| Balance sheet total (assets) | 82 886.00 | 86 332.00 | 123 929.00 | 105 914.94 | 138 211.51 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 49 138.00 | 49 200.00 | 51 702.00 | 3 100.00 | 3 100.00 |
| Shares repurchased | 27 500.00 | ||||
| Other reserves | - 152.11 | - 506.79 | |||
| Retained earnings | -10 808.00 | -5 303.00 | -12 664.00 | 9 263.20 | 36 823.12 |
| Profit of the financial year | 10 808.00 | 5 303.00 | 12 664.00 | 27 559.92 | 40 822.72 |
| Shareholders equity total | 49 138.00 | 49 200.00 | 51 702.00 | 67 271.01 | 80 239.05 |
| Provisions | 6 532.38 | 10 773.42 | |||
| Non-current loans from credit institutions | 6 306.66 | 5 923.52 | |||
| Non-current liabilities total | 6 306.66 | 5 923.52 | |||
| Current loans from credit institutions | 379.31 | 383.14 | |||
| Advances received | 747.39 | 466.97 | |||
| Current trade creditors | 12 351.78 | 8 643.29 | |||
| Short-term deferred tax liabilities | 2 010.63 | ||||
| Other non-interest bearing current liabilities | 7 436.12 | 10 179.06 | |||
| Accruals and deferred income | 4 890.29 | 19 592.43 | |||
| Current liabilities total | 25 804.89 | 41 275.52 | |||
| Balance sheet total (liabilities) | 49 138.00 | 49 200.00 | 51 702.00 | 105 914.94 | 138 211.51 |
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.