Funder & Schultz ApS — Credit Rating and Financial Key Figures
CVR number: 40726268
Vølundsvej 6 E, 3400 Hillerød
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 3 411.99 | 5 201.30 | 7 784.95 | 14 364.61 |
| Employee benefit expenses | -3 099.12 | -4 565.95 | -6 365.55 | -12 297.20 |
| Total depreciation | - 128.07 | -73.07 | -73.47 | |
| EBIT | 312.87 | 507.28 | 1 346.33 | 1 993.95 |
| Other financial income | 0.02 | 0.18 | ||
| Other financial expenses | -1.65 | -33.98 | -82.59 | - 227.75 |
| Pre-tax profit | 311.22 | 473.31 | 1 263.76 | 1 766.38 |
| Income taxes | -70.46 | - 100.62 | - 284.32 | - 390.42 |
| Net earnings | 240.75 | 372.69 | 979.44 | 1 375.96 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 272.27 | 215.40 | 141.93 | |
| Tangible assets total | 272.27 | 215.40 | 141.93 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 1 656.00 | 1 796.43 | 3 119.89 | 9 829.89 |
| Current owed by particip. interest comp. | 9.66 | |||
| Prepayments and accrued income | 201.36 | |||
| Current other receivables | 580.90 | 1 094.34 | 1 371.95 | 7 276.60 |
| Short term receivables total | 2 246.56 | 2 890.76 | 4 693.21 | 17 106.49 |
| Cash and bank deposits | 101.30 | 12.80 | 731.10 | 32.47 |
| Cash and cash equivalents | 101.30 | 12.80 | 731.10 | 32.47 |
| Balance sheet total (assets) | 2 347.86 | 3 175.83 | 5 639.71 | 17 280.89 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 10.00 | 250.65 | 623.35 | 1 602.78 |
| Profit of the financial year | 240.75 | 372.69 | 979.44 | 1 375.96 |
| Shareholders equity total | 290.75 | 663.34 | 1 642.78 | 3 018.75 |
| Provisions | 124.00 | 522.23 | ||
| Non-current loans from credit institutions | 546.47 | |||
| Non-current owed to group member | 545.00 | 520.00 | ||
| Non-current liabilities total | 545.00 | 520.00 | 546.47 | |
| Current loans from credit institutions | 2 288.05 | |||
| Advances received | 4 645.42 | |||
| Current trade creditors | 301.62 | 611.47 | 1 179.96 | 4 265.26 |
| Current owed to participating | 32.26 | 146.63 | 595.47 | 605.58 |
| Short-term deferred tax liabilities | 70.46 | 156.00 | ||
| Other non-interest bearing current liabilities | 1 107.76 | 1 234.38 | 1 395.03 | 1 935.59 |
| Current liabilities total | 1 512.10 | 1 992.48 | 3 326.46 | 13 739.91 |
| Balance sheet total (liabilities) | 2 347.86 | 3 175.83 | 5 639.71 | 17 280.89 |
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.