FFV VARME A/S — Credit Rating and Financial Key Figures
CVR number: 26721059
Korsvangen 6 A, 5750 Ringe
forsyning@faaborg.dk
tel: 62611666
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 28.49 | 43.29 | 66.82 | 43.09 | 40.01 |
| Other operating income | 0.03 | 0.00 | |||
| Costs of manufacturing | -18.86 | -36.30 | -56.22 | -31.92 | -28.03 |
| Gross profit | 9.62 | 6.99 | 10.59 | 11.17 | 11.98 |
| Costs of management | -1.71 | -2.13 | -2.53 | -2.42 | -2.64 |
| Costs of distribution | -3.99 | -4.97 | -5.13 | -5.86 | -6.14 |
| Other operating expenses | -1.18 | -1.45 | |||
| Total depreciation | -4.29 | -9.09 | -11.31 | ||
| EBIT | 2.75 | -0.09 | 1.48 | 2.89 | 3.20 |
| Other financial income | 0.03 | 0.03 | 0.01 | 0.02 | 0.71 |
| Other financial expenses | -0.79 | -0.65 | -1.28 | -2.92 | -3.94 |
| Pre-tax profit | 1.99 | -0.71 | 0.22 | -0.00 | -0.03 |
| Income taxes | -1.99 | 0.71 | -0.22 | 0.00 | 0.03 |
| Net earnings |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 8.03 | 10.32 | 9.60 | 9.45 | 8.89 |
| Buildings | 60.12 | 147.16 | 139.41 | 137.91 | 127.69 |
| Machinery and equipment | 4.27 | 4.62 | 12.36 | 12.25 | 11.27 |
| Advance payments and construction in progress | 66.81 | 0.07 | 5.49 | 4.01 | 4.94 |
| Tangible assets total | 139.22 | 162.16 | 166.86 | 163.61 | 152.79 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 0.30 | 0.33 | |||
| Inventories total | 0.30 | 0.33 | |||
| Current trade debtors | 7.96 | 3.92 | 1.46 | 1.36 | 3.76 |
| Current amounts owed by group member comp. | 0.49 | ||||
| Prepayments and accrued income | 3.65 | 1.32 | 1.43 | 1.55 | |
| Current other receivables | 0.55 | 14.23 | 25.77 | 8.20 | 7.40 |
| Current deferred tax assets | 0.44 | 0.97 | 0.48 | 0.51 | 0.53 |
| Short term receivables total | 12.61 | 19.12 | 29.03 | 11.98 | 13.24 |
| Cash and bank deposits | 20.20 | 8.15 | 1.10 | 0.36 | 4.09 |
| Cash and cash equivalents | 20.20 | 8.15 | 1.10 | 0.36 | 4.09 |
| Balance sheet total (assets) | 172.32 | 189.77 | 196.99 | 175.96 | 170.11 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Other reserves | 37.55 | 38.11 | 40.46 | 1.69 | 0.81 |
| Retained earnings | 38.10 | 38.10 | |||
| Shareholders equity total | 47.55 | 48.11 | 50.46 | 49.79 | 48.90 |
| Provisions | 1.72 | 18.04 | 10.33 | 2.35 | 2.07 |
| Non-current loans from credit institutions | 21.36 | 20.24 | 19.16 | 18.33 | 17.39 |
| Non-current leasing loans | 76.90 | 79.65 | 73.36 | 75.45 | |
| Non-current liabilities total | 21.36 | 97.14 | 98.81 | 91.69 | 92.84 |
| Current loans from credit institutions | 1.09 | 6.70 | 7.01 | 1.11 | 1.22 |
| Current trade creditors | 6.41 | 18.70 | 13.67 | 6.63 | 6.34 |
| Current owed to group member | 0.21 | 0.60 | 16.45 | 17.69 | 10.67 |
| Short-term deferred tax liabilities | 2.77 | ||||
| Other non-interest bearing current liabilities | 91.21 | 0.48 | 0.26 | 6.70 | 8.07 |
| Current liabilities total | 101.69 | 26.47 | 37.38 | 32.14 | 26.30 |
| Balance sheet total (liabilities) | 172.32 | 189.77 | 196.99 | 175.96 | 170.11 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.