FLUID A/S
CVR number: 16701793
Njalsgade 76, 2300 København S
ncm@fluid-solutions.dk
tel: 43301010
www.fluid-solutions.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 371.76 | 10 872.51 | 10 164.02 | 10 135.98 | 8 515.17 |
| Employee benefit expenses | -6 303.91 | -8 442.67 | -7 432.06 | -6 371.24 | -6 021.52 |
| Total depreciation | -1 815.35 | -1 777.94 | -2 246.10 | -1 957.20 | -2 053.09 |
| EBIT | 252.50 | 651.90 | 485.85 | 1 807.54 | 440.56 |
| Other financial income | 66.25 | 47.98 | 27.99 | 67.29 | 94.45 |
| Other financial expenses | - 161.74 | -91.12 | -31.78 | -56.75 | -29.44 |
| Pre-tax profit | 157.01 | 608.76 | 482.07 | 1 818.09 | 505.56 |
| Income taxes | -40.36 | -17.05 | 31.90 | - 373.61 | -75.26 |
| Net earnings | 116.65 | 591.70 | 513.97 | 1 444.48 | 430.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 4 981.18 | 5 331.69 | 5 392.98 | 5 241.49 | 5 424.33 |
| Intangible rights | 181.05 | 52.73 | 116.92 | 92.97 | 69.01 |
| Intangible assets total | 5 162.23 | 5 384.42 | 5 509.90 | 5 334.46 | 5 493.34 |
| Machinery and equipment | 275.13 | 170.66 | 59.14 | 6.20 | |
| Tangible assets total | 275.13 | 170.66 | 59.14 | 6.20 | |
| Other receivables | 140.24 | 256.03 | 64.40 | 64.40 | |
| Investments total | 140.24 | 256.03 | 64.40 | 64.40 | |
| Non-current other receivables | 140.24 | ||||
| Long term receivables total | 140.24 | ||||
| Inventories total | |||||
| Current trade debtors | 2 829.13 | 2 800.35 | 2 523.92 | 3 506.08 | 2 466.83 |
| Prepayments and accrued income | 269.07 | 245.52 | 86.53 | 75.33 | 44.25 |
| Current other receivables | 15.35 | 224.41 | 160.69 | 462.47 | 249.62 |
| Current deferred tax assets | 2 776.64 | 2 538.43 | 2 537.25 | 2 163.64 | 2 088.38 |
| Short term receivables total | 5 890.20 | 5 808.71 | 5 308.39 | 6 207.52 | 4 849.08 |
| Cash and bank deposits | 712.16 | 1 182.47 | |||
| Cash and cash equivalents | 712.16 | 1 182.47 | |||
| Balance sheet total (assets) | 11 467.80 | 11 504.03 | 11 133.46 | 12 324.74 | 11 589.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 275.00 | 2 275.00 | 2 275.00 | 2 275.00 | 2 275.00 |
| Shares repurchased | 600.00 | 244.00 | |||
| Other reserves | 3 885.32 | 4 158.72 | 4 206.52 | 4 088.36 | 4 230.98 |
| Retained earnings | -1 841.91 | -1 998.66 | -1 454.76 | -1 422.63 | - 364.77 |
| Profit of the financial year | 116.65 | 591.70 | 513.97 | 1 444.48 | 430.30 |
| Shareholders equity total | 4 435.06 | 5 026.76 | 5 540.73 | 6 985.21 | 6 815.51 |
| Non-current other liabilities | 578.35 | 931.10 | |||
| Non-current deferred tax liabilities | 938.89 | 736.76 | 766.25 | ||
| Non-current liabilities total | 578.35 | 931.10 | 938.89 | 736.76 | 766.25 |
| Current loans from credit institutions | 3 158.13 | 503.02 | 281.33 | ||
| Advances received | 446.54 | 714.38 | 841.90 | 947.33 | 1 044.68 |
| Current trade creditors | 524.79 | 902.13 | 774.96 | 1 244.80 | 650.63 |
| Current owed to group member | 1 235.71 | 2 177.42 | 1 494.52 | 1 646.99 | 1 749.65 |
| Other non-interest bearing current liabilities | 966.55 | 1 249.21 | 1 261.12 | 763.64 | 562.59 |
| Accruals and deferred income | 122.68 | ||||
| Current liabilities total | 6 454.39 | 5 546.17 | 4 653.83 | 4 602.76 | 4 007.54 |
| Balance sheet total (liabilities) | 11 467.80 | 11 504.03 | 11 133.46 | 12 324.74 | 11 589.30 |
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.