FFV RENOVATION A/S
CVR number: 26498961
Korsvangen 6 A, 5750 Ringe
ffv@ffv.dk
tel: 62611666
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 55.93 | 57.88 | 68.04 | 73.70 | 78.04 |
Other operating income | 0.75 | 0.33 | |||
Costs of manufacturing | -67.16 | -68.22 | |||
Gross profit | 8.39 | 4.98 | 9.71 | 6.54 | 9.82 |
Costs of management | -6.65 | -8.99 | |||
Total depreciation | -9.67 | -11.48 | |||
EBIT | 1.03 | -0.72 | 0.69 | 0.64 | 1.16 |
Other financial income | 0.00 | 0.02 | |||
Other financial expenses | -0.93 | -1.18 | |||
Pre-tax profit | -0.29 | 0.01 | |||
Income taxes | 0.29 | -0.01 | |||
Net earnings |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 52.46 | 50.63 | |||
Machinery and equipment | 56.54 | 47.74 | |||
Advance payments and construction in progress | 0.85 | ||||
Tangible assets total | 109.00 | 99.22 | |||
Other receivables | 35.37 | 77.21 | 83.69 | ||
Investments total | 35.37 | 77.21 | 83.69 | ||
Long term receivables total | |||||
Raw materials and consumables | 0.20 | 0.26 | |||
Inventories total | 0.20 | 0.26 | |||
Current trade debtors | 1.37 | 0.98 | |||
Current amounts owed by group member comp. | 0.23 | ||||
Prepayments and accrued income | 0.62 | ||||
Current other receivables | 0.47 | 3.05 | |||
Current deferred tax assets | 6.04 | 6.03 | |||
Short term receivables total | 8.11 | 10.69 | |||
Cash and bank deposits | 4.99 | ||||
Cash and cash equivalents | 4.99 | ||||
Balance sheet total (assets) | 35.37 | 77.21 | 83.69 | 117.32 | 115.16 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 14.72 | 14.72 | 14.72 | 1.50 | 1.50 |
Other reserves | 13.22 | 13.22 | |||
Shareholders equity total | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 |
Provisions | 0.54 | 0.85 | |||
Non-current loans from credit institutions | 34.59 | 38.07 | |||
Non-current leasing loans | 42.86 | 36.75 | |||
Non-current other liabilities | 0.23 | ||||
Non-current liabilities total | 77.68 | 74.82 | |||
Current loans from credit institutions | 8.23 | 7.98 | |||
Current trade creditors | 3.82 | 2.26 | |||
Current owed to group member | 9.42 | 12.92 | |||
Other non-interest bearing current liabilities | 2.90 | 1.62 | |||
Current liabilities total | 24.37 | 24.77 | |||
Balance sheet total (liabilities) | 14.72 | 14.72 | 14.72 | 117.32 | 115.16 |
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.