SILKEBORG BYG & DESIGN ApS — Credit Rating and Financial Key Figures
CVR number: 29815127
Bergsøesvej 14, 8600 Silkeborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 296.11 | 6 318.15 | 7 597.98 | 8 241.25 | 7 595.77 |
| Employee benefit expenses | -4 765.12 | -4 983.53 | -6 452.22 | -6 815.36 | -6 574.27 |
| Other operating expenses | - 359.01 | ||||
| Total depreciation | - 230.00 | - 273.48 | - 206.09 | - 175.59 | - 142.10 |
| EBIT | 301.00 | 1 061.15 | 939.68 | 1 250.31 | 520.39 |
| Other financial income | 1.02 | 3.03 | 73.96 | 13.16 | |
| Other financial expenses | -53.20 | -68.61 | -96.22 | -68.43 | - 133.62 |
| Pre-tax profit | 248.82 | 995.57 | 917.42 | 1 195.04 | 386.77 |
| Income taxes | -58.22 | - 227.48 | - 222.11 | - 269.22 | -95.49 |
| Net earnings | 190.60 | 768.09 | 695.31 | 925.83 | 291.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 148.29 | 147.25 | 92.96 | 102.80 | 61.12 |
| Machinery and equipment | 635.36 | 453.62 | 301.82 | 182.89 | 82.48 |
| Tangible assets total | 783.64 | 600.86 | 394.78 | 285.69 | 143.59 |
| Investments total | |||||
| Non-current other receivables | 537.43 | 249.75 | 249.75 | 249.75 | 289.26 |
| Long term receivables total | 537.43 | 249.75 | 249.75 | 249.75 | 289.26 |
| Semifinished products | 200.00 | 200.00 | 150.00 | 125.00 | |
| Finished products/goods | 412.50 | 434.50 | 515.00 | 530.00 | 559.00 |
| Inventories total | 612.50 | 634.50 | 665.00 | 530.00 | 684.00 |
| Current trade debtors | 1 460.77 | 3 067.78 | 3 956.06 | 4 133.26 | 2 887.76 |
| Current amounts owed by group member comp. | 156.72 | 160.41 | 29.08 | 200.06 | |
| Prepayments and accrued income | 192.56 | 416.90 | 210.74 | 608.70 | |
| Current other receivables | 25.82 | 61.00 | 49.48 | 244.14 | |
| Short term receivables total | 1 486.60 | 3 478.06 | 4 533.37 | 4 422.56 | 3 940.67 |
| Cash and bank deposits | 885.61 | 2 392.76 | 1 126.16 | 393.03 | 1 216.70 |
| Cash and cash equivalents | 885.61 | 2 392.76 | 1 126.16 | 393.03 | 1 216.70 |
| Balance sheet total (assets) | 4 305.77 | 7 355.94 | 6 969.06 | 5 881.03 | 6 274.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 470.00 | 500.00 | 549.48 | 325.00 |
| Retained earnings | 1 496.43 | 1 217.03 | 1 485.11 | 1 630.94 | 2 231.77 |
| Profit of the financial year | 190.60 | 768.09 | 695.31 | 925.83 | 291.29 |
| Shareholders equity total | 1 912.03 | 2 580.11 | 2 805.42 | 3 231.25 | 2 973.05 |
| Provisions | 46.93 | 29.88 | 27.97 | 15.17 | 7.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 443.32 | 2 578.91 | 2 774.57 | 1 045.42 | 2 033.79 |
| Current owed to group member | 64.87 | ||||
| Short-term deferred tax liabilities | 78.52 | 244.53 | 224.03 | 282.02 | 103.00 |
| Other non-interest bearing current liabilities | 760.10 | 1 922.50 | 1 137.07 | 1 307.18 | 1 156.72 |
| Current liabilities total | 2 346.81 | 4 745.94 | 4 135.67 | 2 634.62 | 3 293.52 |
| Balance sheet total (liabilities) | 4 305.77 | 7 355.94 | 6 969.06 | 5 881.03 | 6 274.22 |
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.