Sliberiet Vestergaard ApS
CVR number: 39511126
Fabriksvej 1 A, 7700 Thisted
info@sliberiet-vestergaard.dk
tel: 40834803
https://industriensslibecenter.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 525.64 | 2 264.29 | 2 412.62 | 2 078.28 | 1 612.54 |
| Employee benefit expenses | -1 385.10 | -1 399.11 | -1 348.65 | -1 334.18 | -1 871.24 |
| Other operating expenses | -1.37 | ||||
| Total depreciation | - 118.90 | - 367.45 | - 354.14 | - 337.93 | - 321.04 |
| EBIT | 1 020.27 | 497.74 | 709.83 | 406.17 | - 579.74 |
| Other financial income | 13.10 | 22.15 | 18.03 | 14.70 | |
| Other financial expenses | -17.30 | -17.42 | -29.86 | -37.43 | -46.92 |
| Pre-tax profit | 1 016.07 | 480.32 | 702.13 | 386.77 | - 611.96 |
| Income taxes | - 223.92 | - 105.95 | - 156.40 | -85.48 | 132.46 |
| Net earnings | 792.15 | 374.38 | 545.72 | 301.29 | - 479.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 43.33 | 38.33 | 33.33 | 28.33 | 23.33 |
| Intangible assets total | 43.33 | 38.33 | 33.33 | 28.33 | 23.33 |
| Buildings | 404.80 | 1 184.50 | 851.58 | 518.65 | 329.74 |
| Tangible assets total | 404.80 | 1 184.50 | 851.58 | 518.65 | 329.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 72.65 | 221.42 | 316.30 | 285.92 | 319.64 |
| Inventories total | 72.65 | 221.42 | 316.30 | 285.92 | 319.64 |
| Current trade debtors | 600.62 | 536.68 | 556.21 | 341.45 | 276.91 |
| Current amounts owed by group member comp. | 8.89 | 55.78 | |||
| Prepayments and accrued income | 47.46 | ||||
| Current other receivables | 600.00 | 600.00 | 649.71 | 655.48 | |
| Current deferred tax assets | 9.02 | 141.48 | |||
| Short term receivables total | 656.97 | 1 136.68 | 1 211.99 | 1 000.18 | 1 073.87 |
| Cash and bank deposits | 1 769.14 | 1 180.85 | 1 406.43 | 1 758.00 | 990.45 |
| Cash and cash equivalents | 1 769.14 | 1 180.85 | 1 406.43 | 1 758.00 | 990.45 |
| Balance sheet total (assets) | 2 946.90 | 3 761.77 | 3 819.63 | 3 591.08 | 2 737.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 800.00 | ||||
| Other reserves | - 500.00 | ||||
| Retained earnings | 697.63 | 1 489.79 | 1 864.16 | 1 609.89 | 1 911.18 |
| Profit of the financial year | 792.15 | 374.38 | 545.72 | 301.29 | - 479.50 |
| Shareholders equity total | 1 539.79 | 1 914.16 | 2 459.89 | 2 261.18 | 1 481.68 |
| Provisions | 23.65 | 16.60 | 5.36 | ||
| Non-current other liabilities | 18.31 | 39.56 | |||
| Non-current liabilities total | 18.31 | 39.56 | |||
| Current loans from credit institutions | 2.90 | 5.53 | |||
| Current trade creditors | 166.42 | 212.99 | 117.48 | 68.76 | 78.74 |
| Current owed to participating | 543.12 | 533.12 | 543.83 | ||
| Current owed to group member | 217.12 | 336.50 | 328.24 | ||
| Short-term deferred tax liabilities | 225.68 | 112.99 | 167.64 | 99.86 | |
| Other non-interest bearing current liabilities | 429.94 | 715.23 | 525.43 | 821.88 | 842.84 |
| Current liabilities total | 1 365.15 | 1 791.45 | 1 354.38 | 1 329.90 | 1 255.35 |
| Balance sheet total (liabilities) | 2 946.90 | 3 761.77 | 3 819.63 | 3 591.08 | 2 737.03 |
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.