SØLVSTEN BILER A/S
CVR number: 27365698
Lundborgvej 12 C, 8800 Viborg
kontakt@soelvsten.dk
tel: 87255100
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 33 955.39 | 32 799.03 | 35 350.69 | 40 665.40 | 39 307.39 |
| Employee benefit expenses | -28 127.76 | -25 776.65 | -27 339.07 | -31 441.97 | -41 587.25 |
| Total depreciation | -2 446.69 | -2 312.19 | -2 625.32 | -2 686.61 | -3 196.34 |
| EBIT | 3 380.94 | 4 710.19 | 5 386.30 | 6 536.82 | -5 476.19 |
| Other financial income | 393.06 | 288.67 | 296.36 | 245.95 | 919.61 |
| Other financial expenses | -2 238.59 | -2 027.21 | -1 297.59 | -1 086.24 | -3 914.47 |
| Pre-tax profit | 1 535.41 | 2 971.65 | 4 385.07 | 5 696.54 | -8 471.06 |
| Income taxes | - 357.19 | - 672.50 | - 979.91 | -1 286.88 | 1 824.57 |
| Net earnings | 1 178.22 | 2 299.15 | 3 405.16 | 4 409.65 | -6 646.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 800.54 | ||||
| Intangible assets total | 800.54 | ||||
| Buildings | 1 663.56 | 1 305.71 | 950.94 | 605.48 | |
| Machinery and equipment | 13 148.45 | 12 823.80 | 10 722.33 | 9 377.70 | 8 729.44 |
| Tangible assets total | 14 812.01 | 12 823.80 | 12 028.05 | 10 328.64 | 9 334.92 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 13 200.00 | 13 200.00 | 13 200.00 | 13 200.00 | 13 200.00 |
| Non-current loans receivable | 20.00 | 20.00 | 20.00 | 20.00 | 56.20 |
| Long term receivables total | 13 220.00 | 13 220.00 | 13 220.00 | 13 220.00 | 13 256.20 |
| Finished products/goods | 28 090.28 | 30 518.65 | 38 890.82 | 47 427.47 | 53 186.38 |
| Inventories total | 28 090.28 | 30 518.65 | 38 890.82 | 47 427.47 | 53 186.38 |
| Current trade debtors | 16 725.45 | 17 293.36 | 11 496.91 | 28 184.56 | 39 663.15 |
| Current amounts owed by group member comp. | 7 142.63 | 10 946.43 | 9 479.10 | 4 472.97 | |
| Prepayments and accrued income | 311.32 | 173.21 | 97.10 | 196.87 | 398.94 |
| Current other receivables | 2 331.80 | 1 882.62 | 1 518.48 | 7 262.77 | 10 474.84 |
| Current deferred tax assets | 166.23 | 1 546.57 | |||
| Short term receivables total | 26 677.42 | 30 295.62 | 22 591.59 | 35 644.21 | 56 556.47 |
| Cash and bank deposits | 14.45 | 47.99 | 62.25 | 10.55 | 176.47 |
| Cash and cash equivalents | 14.45 | 47.99 | 62.25 | 10.55 | 176.47 |
| Balance sheet total (assets) | 82 814.16 | 86 906.06 | 86 792.69 | 106 630.88 | 133 310.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 3 000.00 | ||||
| Retained earnings | 26 092.78 | 27 270.99 | 29 570.14 | 29 975.30 | 34 384.95 |
| Profit of the financial year | 1 178.22 | 2 299.15 | 3 405.16 | 4 409.65 | -6 646.49 |
| Shareholders equity total | 30 270.99 | 32 570.14 | 35 975.30 | 40 384.95 | 30 738.47 |
| Provisions | 266.00 | 192.00 | 287.00 | 278.00 | |
| Non-current leasing loans | 10 473.59 | 8 873.98 | 7 250.29 | 5 602.17 | 3 929.24 |
| Non-current other liabilities | 1 026.50 | 2 515.53 | 3 183.53 | ||
| Non-current deferred tax liabilities | 2 477.48 | 3 363.81 | |||
| Non-current liabilities total | 11 500.09 | 11 389.51 | 10 433.82 | 8 079.65 | 7 293.05 |
| Current loans from credit institutions | 12 226.33 | 10 440.36 | 17 025.96 | 25 502.76 | 50 231.72 |
| Advances received | 985.77 | 969.20 | 2 456.86 | 660.56 | |
| Current trade creditors | 2 730.91 | 2 589.17 | 4 335.03 | 4 005.40 | 11 545.49 |
| Current owed to group member | 18 225.19 | 16 396.33 | 2 697.77 | 18 755.77 | 26 952.23 |
| Short-term deferred tax liabilities | 677.33 | 884.91 | 1 295.88 | ||
| Other non-interest bearing current liabilities | 6 608.89 | 11 682.01 | 12 696.05 | 7 667.90 | 6 550.03 |
| Current liabilities total | 40 777.08 | 42 754.41 | 40 096.58 | 57 888.27 | 95 279.47 |
| Balance sheet total (liabilities) | 82 814.16 | 86 906.06 | 86 792.69 | 106 630.88 | 133 310.99 |
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.