Elcor Sønderborg S A/S — Credit Rating and Financial Key Figures
CVR number: 73240816
Grundtvigs Alle 165, 6400 Sønderborg
as@automatic-syd.dk
tel: 74449256
www.automatic-syd.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 39 990.68 | 29 242.84 | 34 916.63 | 21 563.24 | 40 295.00 |
| Employee benefit expenses | -41 430.62 | -27 338.66 | -27 111.15 | -19 594.32 | -29 572.52 |
| Total depreciation | - 380.22 | - 313.93 | - 774.20 | - 390.35 | - 805.27 |
| EBIT | -1 820.16 | 1 590.25 | 7 031.28 | 1 578.58 | 9 917.21 |
| Other financial income | 108.83 | 98.39 | 151.08 | 142.71 | 305.60 |
| Other financial expenses | - 186.20 | - 132.84 | - 179.24 | - 276.39 | - 628.56 |
| Pre-tax profit | -1 897.53 | 1 555.79 | 7 003.12 | 1 444.89 | 9 594.25 |
| Income taxes | 409.64 | - 348.04 | -1 539.35 | - 316.69 | -2 112.18 |
| Net earnings | -1 487.89 | 1 207.75 | 5 463.78 | 1 128.20 | 7 482.07 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 26.03 | 71.25 | 49.57 | 21.63 | 2.56 |
| Intangible assets total | 26.03 | 71.25 | 49.57 | 21.63 | 2.56 |
| Buildings | 627.92 | 587.44 | 21.43 | 6 151.28 | 5 533.63 |
| Machinery and equipment | 310.71 | 272.14 | 309.25 | 405.34 | 333.39 |
| Tangible assets total | 938.62 | 859.58 | 330.68 | 6 556.62 | 5 867.03 |
| Investments total | 100.70 | 100.70 | 100.70 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 5 877.85 | 8 868.39 | 12 655.15 | 12 563.35 | 11 752.10 |
| Inventories total | 5 877.85 | 8 868.39 | 12 655.15 | 12 563.35 | 11 752.10 |
| Current trade debtors | 7 215.60 | 13 390.35 | 16 820.15 | 13 291.55 | 16 626.02 |
| Current amounts owed by group member comp. | 2 544.77 | 2 050.83 | 120.91 | 3 933.28 | |
| Prepayments and accrued income | 496.99 | 444.77 | 479.37 | 97.98 | 132.82 |
| Current other receivables | 11 353.67 | 9 360.00 | 14 121.86 | 11 679.10 | 15 820.42 |
| Current deferred tax assets | 623.64 | 996.22 | 836.21 | ||
| Short term receivables total | 19 689.89 | 26 736.10 | 33 472.22 | 26 025.74 | 36 512.54 |
| Other current investments | 186.45 | 247.25 | 304.21 | 296.54 | 383.80 |
| Cash and bank deposits | 16.96 | 12.48 | 187.12 | 4 841.78 | 1 164.05 |
| Cash and cash equivalents | 203.40 | 259.73 | 491.33 | 5 138.31 | 1 547.85 |
| Balance sheet total (assets) | 26 836.50 | 36 895.75 | 47 099.65 | 50 305.65 | 55 682.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 332.00 | 1 332.00 | 1 332.00 | 1 332.00 | 1 332.00 |
| Shares repurchased | 3 000.00 | ||||
| Retained earnings | 6 569.44 | 5 081.55 | 3 289.30 | 8 753.08 | 9 881.28 |
| Profit of the financial year | -1 487.89 | 1 207.75 | 5 463.78 | 1 128.20 | 7 482.07 |
| Shareholders equity total | 6 413.55 | 7 621.30 | 13 085.08 | 11 213.28 | 18 695.35 |
| Provisions | 2 127.00 | 3 566.60 | 3 361.20 | 4 452.10 | 4 104.30 |
| Non-current owed to group member | 6 241.51 | ||||
| Non-current other liabilities | 3 299.99 | 3 347.46 | |||
| Non-current deferred tax liabilities | 3 227.95 | 3 257.32 | 3 309.85 | ||
| Non-current liabilities total | 3 299.99 | 3 347.46 | 3 227.95 | 3 257.32 | 9 551.35 |
| Current loans from credit institutions | 101.84 | 182.78 | 4 829.38 | 38.67 | 39.95 |
| Advances received | 1 152.00 | 207.47 | 55.67 | 128.07 | 388.03 |
| Current trade creditors | 8 385.73 | 10 528.27 | 11 623.39 | 8 293.29 | 6 837.56 |
| Current owed to group member | 13.25 | 11 081.15 | 6 050.70 | ||
| Short-term deferred tax liabilities | 1 890.02 | 1 606.98 | |||
| Other non-interest bearing current liabilities | 5 343.15 | 5 613.92 | 4 647.66 | 5 411.14 | 4 696.85 |
| Accruals and deferred income | 5 827.95 | 4 379.31 | 6 430.63 | 3 711.00 | |
| Current liabilities total | 14 995.96 | 22 360.40 | 27 425.42 | 31 382.96 | 23 331.08 |
| Balance sheet total (liabilities) | 26 836.50 | 36 895.75 | 47 099.65 | 50 305.65 | 55 682.09 |
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.