IVANS DÆKCENTER ApS — Credit Rating and Financial Key Figures
CVR number: 19149498
Vordingborgvej 340, Stenstrup 4700 Næstved
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 406.31 | 1 743.36 | 1 929.55 | 2 089.37 | 2 560.53 |
Employee benefit expenses | -1 202.37 | -1 561.75 | -1 735.51 | -1 710.50 | -2 272.08 |
Total depreciation | -72.61 | -67.95 | - 101.19 | -26.56 | -47.33 |
EBIT | 131.32 | 113.66 | 92.85 | 352.32 | 241.12 |
Other financial income | 17.81 | 15.81 | 18.26 | 37.97 | 77.33 |
Other financial expenses | -3.67 | -1.22 | -5.04 | -0.51 | -1.55 |
Pre-tax profit | 145.46 | 128.26 | 106.08 | 389.78 | 316.90 |
Income taxes | -32.19 | -28.63 | -23.69 | -87.38 | -71.45 |
Net earnings | 113.28 | 99.62 | 82.39 | 302.41 | 245.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 81.38 | 67.36 | 53.33 | 39.31 | 25.28 |
Machinery and equipment | 156.90 | 102.98 | 73.80 | 115.75 | 189.19 |
Tangible assets total | 238.29 | 170.34 | 127.13 | 155.06 | 214.47 |
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 59.34 | 105.40 | 165.00 | ||
Finished products/goods | 59.34 | 59.34 | |||
Inventories total | 59.34 | 59.34 | 59.34 | 105.40 | 165.00 |
Current trade debtors | 174.25 | 127.09 | 113.89 | 218.89 | 84.45 |
Current amounts owed by group member comp. | 540.08 | 318.98 | 501.62 | 800.75 | 861.38 |
Prepayments and accrued income | 16.40 | 22.49 | 37.37 | ||
Current other receivables | 85.11 | 97.38 | 12.65 | 69.02 | 66.07 |
Current deferred tax assets | 11.62 | 14.52 | 23.15 | 13.54 | |
Short term receivables total | 811.06 | 557.97 | 667.72 | 1 124.68 | 1 049.26 |
Cash and bank deposits | 256.29 | 330.61 | 387.43 | 527.63 | 613.00 |
Cash and cash equivalents | 256.29 | 330.61 | 387.43 | 527.63 | 613.00 |
Balance sheet total (assets) | 1 364.98 | 1 118.26 | 1 241.62 | 1 912.77 | 2 041.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
Shares repurchased | 385.65 | 235.60 | 264.00 | ||
Retained earnings | - 113.28 | 99.62 | -53.59 | -15.18 | |
Profit of the financial year | 113.28 | 99.62 | 82.39 | 302.41 | 245.45 |
Shareholders equity total | 585.65 | 299.62 | 382.01 | 684.42 | 694.27 |
Provisions | 9.06 | ||||
Non-current deferred tax liabilities | 33.76 | 48.85 | |||
Non-current liabilities total | 33.76 | 48.85 | |||
Current trade creditors | 393.23 | 418.51 | 358.90 | 596.59 | 916.72 |
Current owed to participating | 82.88 | 0.32 | |||
Short-term deferred tax liabilities | 49.48 | 31.53 | 32.32 | 76.32 | 33.76 |
Other non-interest bearing current liabilities | 253.73 | 368.28 | 468.39 | 521.68 | 339.06 |
Current liabilities total | 779.33 | 818.64 | 859.61 | 1 194.59 | 1 289.55 |
Balance sheet total (liabilities) | 1 364.98 | 1 118.26 | 1 241.62 | 1 912.77 | 2 041.73 |
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.