FUNDER EL-VVS SERVICE A/S
CVR number: 74071228
Drejergårdsvej 2, 8600 Silkeborg
funder-el@mail.dk
tel: 86851200
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 519.24 | 9 031.56 | 10 301.29 | 10 161.26 | 9 829.73 |
| Employee benefit expenses | -7 581.24 | -7 411.36 | -9 039.19 | -9 367.90 | -9 271.49 |
| Total depreciation | - 294.60 | - 298.78 | - 181.41 | - 222.92 | - 226.32 |
| EBIT | 643.40 | 1 321.42 | 1 080.68 | 570.44 | 331.92 |
| Other financial income | 26.57 | 14.31 | 21.80 | 36.10 | 57.67 |
| Other financial expenses | - 146.07 | - 125.62 | - 137.20 | -91.25 | - 322.60 |
| Pre-tax profit | 523.90 | 1 210.11 | 965.27 | 515.30 | 66.98 |
| Income taxes | - 118.00 | - 270.20 | - 216.18 | - 120.74 | -22.27 |
| Net earnings | 405.90 | 939.91 | 749.10 | 394.56 | 44.71 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 52.54 | ||||
| Intangible assets total | 52.54 | ||||
| Land and waters | 1 202.95 | 1 193.67 | 1 184.40 | 1 175.13 | 1 175.00 |
| Machinery and equipment | 406.91 | 449.12 | 712.32 | 702.70 | 714.48 |
| Tangible assets total | 1 609.86 | 1 642.79 | 1 896.72 | 1 877.82 | 1 889.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 980.02 | 940.51 | 997.54 | 1 207.36 | 1 420.00 |
| Inventories total | 980.02 | 940.51 | 997.54 | 1 207.36 | 1 420.00 |
| Current trade debtors | 3 087.33 | 3 350.76 | 1 588.51 | 3 017.92 | 5 020.58 |
| Current amounts owed by group member comp. | 610.10 | 872.12 | 1 453.25 | 1 039.36 | 829.91 |
| Prepayments and accrued income | 48.01 | 34.95 | 34.63 | 21.02 | |
| Current other receivables | 968.19 | 420.33 | 3 878.35 | 3 360.38 | 2 696.45 |
| Short term receivables total | 4 713.62 | 4 678.15 | 6 954.74 | 7 438.68 | 8 546.95 |
| Other current investments | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Cash and bank deposits | 8.11 | 1 677.37 | 1 121.77 | 15.33 | |
| Cash and cash equivalents | 13.11 | 1 682.37 | 1 126.77 | 20.33 | 5.00 |
| Balance sheet total (assets) | 7 369.16 | 8 943.83 | 10 975.78 | 10 544.19 | 11 861.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 670.00 | 670.00 | 670.00 | 670.00 | 670.00 |
| Retained earnings | 211.57 | 617.46 | 1 557.37 | 1 306.47 | 1 701.03 |
| Profit of the financial year | 405.90 | 939.91 | 749.10 | 394.56 | 44.71 |
| Shareholders equity total | 1 287.46 | 2 227.37 | 2 976.47 | 2 371.03 | 2 415.74 |
| Provisions | 149.00 | 419.20 | 362.80 | 391.82 | 382.04 |
| Non-current loans from credit institutions | 1 083.43 | 887.07 | 728.27 | 736.33 | 598.92 |
| Non-current other liabilities | 957.49 | ||||
| Non-current deferred tax liabilities | 272.58 | 91.72 | 32.05 | ||
| Non-current liabilities total | 1 083.43 | 1 844.56 | 1 000.85 | 828.05 | 630.97 |
| Current loans from credit institutions | 1 834.81 | 181.71 | 1 145.58 | 2 181.03 | 3 814.66 |
| Advances received | 32.15 | 396.97 | 257.78 | ||
| Current trade creditors | 1 390.95 | 1 116.62 | 1 345.50 | 1 540.39 | 1 376.34 |
| Current owed to participating | 40.00 | 40.00 | |||
| Short-term deferred tax liabilities | 272.58 | 91.72 | |||
| Other non-interest bearing current liabilities | 1 623.50 | 3 114.37 | 4 072.43 | 2 562.32 | 2 892.18 |
| Current liabilities total | 4 849.26 | 4 452.70 | 6 635.66 | 6 953.29 | 8 432.68 |
| Balance sheet total (liabilities) | 7 369.16 | 8 943.83 | 10 975.78 | 10 544.19 | 11 861.43 |
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.