FLEXOFOLD ApS — Credit Rating and Financial Key Figures
CVR number: 27301533
Dianavej 4, 7100 Vejle
info@flexofold.com
tel: 75554346
www.flexofold.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 221.29 | 10 777.20 | 14 401.88 | 15 226.24 | 13 289.74 |
| Employee benefit expenses | -4 419.98 | -4 725.19 | -4 324.15 | -5 998.73 | -6 109.64 |
| Other operating expenses | - 277.62 | - 219.82 | |||
| Total depreciation | - 590.46 | - 371.35 | - 426.59 | - 525.46 | - 582.60 |
| EBIT | 4 933.23 | 5 680.66 | 9 651.14 | 8 482.23 | 6 597.51 |
| Other financial income | 48.82 | 5.79 | 4.55 | 426.04 | |
| Other financial expenses | -43.60 | -99.73 | - 114.73 | -57.52 | - 104.38 |
| Pre-tax profit | 4 938.44 | 5 580.92 | 9 542.20 | 8 429.26 | 6 919.17 |
| Income taxes | -1 088.40 | -1 227.81 | -2 100.55 | -1 827.39 | -1 525.53 |
| Net earnings | 3 850.04 | 4 353.12 | 7 441.65 | 6 601.86 | 5 393.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 75.41 | 11.28 | 84.09 | 65.05 | |
| Machinery and equipment | 2 967.48 | 6 807.48 | 6 452.16 | 6 842.99 | 10 238.58 |
| Advance payments and construction in progress | 610.00 | 370.00 | 1 238.19 | ||
| Tangible assets total | 3 652.89 | 6 818.76 | 6 822.16 | 8 165.27 | 10 303.63 |
| Other receivables | 49.50 | 51.68 | 51.68 | 51.68 | 51.68 |
| Investments total | 49.50 | 51.68 | 51.68 | 51.68 | 51.68 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 545.94 | 3 023.48 | 5 431.41 | 6 606.66 | 6 861.99 |
| Finished products/goods | 770.24 | 939.82 | 1 054.18 | 1 804.17 | 2 209.26 |
| Inventories total | 4 316.18 | 3 963.30 | 6 485.58 | 8 410.82 | 9 071.25 |
| Current trade debtors | 1 232.39 | 1 714.55 | 1 700.72 | 2 567.78 | 3 776.56 |
| Current amounts owed by group member comp. | 15 071.64 | ||||
| Prepayments and accrued income | 122.86 | 111.80 | 253.48 | 302.11 | 317.71 |
| Current other receivables | 113.59 | 202.46 | 546.77 | 987.44 | 957.66 |
| Current deferred tax assets | 113.02 | 176.74 | 719.16 | ||
| Short term receivables total | 1 581.86 | 2 028.81 | 2 500.97 | 4 034.07 | 20 842.72 |
| Cash and bank deposits | 9 599.18 | 11 498.63 | 16 927.44 | 18 517.10 | 4 525.25 |
| Cash and cash equivalents | 9 599.18 | 11 498.63 | 16 927.44 | 18 517.10 | 4 525.25 |
| Balance sheet total (assets) | 19 199.60 | 24 361.18 | 32 787.82 | 39 178.94 | 44 794.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | 13 585.98 | 17 436.02 | 21 789.13 | 29 230.79 | 35 832.65 |
| Profit of the financial year | 3 850.04 | 4 353.12 | 7 441.65 | 6 601.86 | 5 393.64 |
| Shareholders equity total | 17 586.02 | 21 939.13 | 29 380.78 | 35 982.65 | 41 376.29 |
| Provisions | 552.53 | 729.04 | 829.68 | 854.81 | 1 119.49 |
| Non-current other liabilities | 234.07 | 358.65 | |||
| Non-current liabilities total | 234.07 | 358.65 | |||
| Current loans from credit institutions | 6.71 | 0.84 | 3.31 | 27.12 | |
| Advances received | 15.19 | ||||
| Current trade creditors | 454.17 | 928.33 | 1 992.38 | 1 530.96 | 1 541.02 |
| Short-term deferred tax liabilities | 18.29 | 228.91 | |||
| Other non-interest bearing current liabilities | 366.11 | 386.90 | 352.76 | 783.40 | 742.53 |
| Current liabilities total | 826.99 | 1 334.36 | 2 577.36 | 2 341.48 | 2 298.75 |
| Balance sheet total (liabilities) | 19 199.60 | 24 361.18 | 32 787.82 | 39 178.94 | 44 794.53 |
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.