Svane Pleje, Midt ApS — Credit Rating and Financial Key Figures
CVR number: 40722971
Glarmestervej 16 A, 8600 Silkeborg
Income statement (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 4 398.99 | 13 485.16 | 22 444.72 |
Employee benefit expenses | -3 626.44 | -10 096.79 | -18 787.52 |
Other operating expenses | - 541.00 | - 272.00 | |
Total depreciation | -3.91 | -27.03 | -7.15 |
EBIT | 768.64 | 2 820.34 | 3 378.05 |
Other financial income | 0.02 | ||
Other financial expenses | -11.38 | -18.47 | -35.91 |
Pre-tax profit | 757.27 | 2 801.87 | 3 342.14 |
Income taxes | - 168.55 | - 617.78 | - 737.01 |
Net earnings | 588.73 | 2 184.08 | 2 605.13 |
Assets (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 230.63 | 105.86 | 20.84 |
Tangible assets total | 230.63 | 105.86 | 20.84 |
Other receivables | 40.00 | 45.00 | 73.13 |
Investments total | 40.00 | 45.00 | 73.13 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 1 626.07 | 5 058.98 | 6 049.29 |
Current amounts owed by group member comp. | 31.77 | 2.90 | |
Current other receivables | 792.77 | 799.22 | 162.84 |
Short term receivables total | 2 418.83 | 5 889.97 | 6 215.04 |
Cash and bank deposits | 504.03 | 1 081.11 | 1 550.28 |
Cash and cash equivalents | 504.03 | 1 081.11 | 1 550.28 |
Balance sheet total (assets) | 3 193.49 | 7 121.94 | 7 859.29 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 |
Shares repurchased | 1 500.00 | 2 500.00 | |
Retained earnings | - 911.27 | -1 227.19 | |
Profit of the financial year | 588.73 | 2 184.08 | 2 605.13 |
Shareholders equity total | 788.73 | 2 972.81 | 4 077.94 |
Provisions | 12.04 | 10.43 | 8.86 |
Non-current liabilities total | |||
Current trade creditors | 151.13 | 272.82 | 697.04 |
Current owed to group member | 630.36 | 391.31 | 28.75 |
Short-term deferred tax liabilities | 156.51 | 619.39 | 208.58 |
Other non-interest bearing current liabilities | 1 454.72 | 2 855.17 | 2 838.12 |
Current liabilities total | 2 392.72 | 4 138.69 | 3 772.49 |
Balance sheet total (liabilities) | 3 193.49 | 7 121.94 | 7 859.29 |
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.