UNI-VALVE A/S
CVR number: 14246037
Sydvestvej 138-140, 2600 Glostrup
bogholderi@uni-valve.com
tel: 43437475
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 212.00 | 7 608.00 | 7 751.00 | 8 077.00 | 11 014.78 |
| Employee benefit expenses | -3 416.00 | -3 499.00 | -3 881.00 | -3 640.00 | -3 688.26 |
| Total depreciation | -79.00 | -59.00 | -63.00 | -59.00 | -58.29 |
| EBIT | 3 717.00 | 4 050.00 | 3 807.00 | 4 378.00 | 7 268.23 |
| Other financial income | 1.00 | 31.00 | 39.00 | 6.00 | 37.03 |
| Other financial expenses | -39.00 | -31.00 | -34.00 | - 103.00 | - 124.83 |
| Pre-tax profit | 3 679.00 | 4 050.00 | 3 812.00 | 4 281.00 | 7 180.44 |
| Income taxes | - 812.00 | - 891.00 | - 840.00 | - 942.00 | -1 580.12 |
| Net earnings | 2 867.00 | 3 159.00 | 2 972.00 | 3 339.00 | 5 600.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 11.00 | 5.00 | -1.00 | ||
| Machinery and equipment | 308.00 | 255.00 | 226.00 | 219.00 | 160.54 |
| Tangible assets total | 319.00 | 260.00 | 225.00 | 219.00 | 160.54 |
| Other receivables | 229.00 | 243.00 | 251.00 | 257.00 | 265.71 |
| Investments total | 229.00 | 243.00 | 251.00 | 257.00 | 265.71 |
| Long term receivables total | |||||
| Finished products/goods | 7 572.00 | 7 890.00 | 8 387.00 | 6 501.00 | 6 886.22 |
| Advance payments | 69.00 | 311.00 | 105.37 | ||
| Inventories total | 7 572.00 | 7 959.00 | 8 387.00 | 6 812.00 | 6 991.59 |
| Current trade debtors | 3 907.00 | 2 337.00 | 3 214.00 | 3 231.00 | 4 403.87 |
| Current amounts owed by group member comp. | 650.00 | 212.00 | |||
| Current other receivables | 930.00 | 110.67 | |||
| Short term receivables total | 3 907.00 | 3 917.00 | 3 426.00 | 3 231.00 | 4 514.54 |
| Cash and bank deposits | 1 117.00 | 762.00 | 2 008.00 | 3 940.00 | 5 550.01 |
| Cash and cash equivalents | 1 117.00 | 762.00 | 2 008.00 | 3 940.00 | 5 550.01 |
| Balance sheet total (assets) | 13 144.00 | 13 141.00 | 14 297.00 | 14 459.00 | 17 482.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 800.00 | 3 100.00 | 2 900.00 | 3 300.00 | 5 600.00 |
| Retained earnings | 2 098.00 | 1 865.00 | 2 124.00 | 1 796.00 | - 464.94 |
| Profit of the financial year | 2 867.00 | 3 159.00 | 2 972.00 | 3 339.00 | 5 600.32 |
| Shareholders equity total | 8 265.00 | 8 624.00 | 8 496.00 | 8 935.00 | 11 235.38 |
| Provisions | 481.00 | 453.00 | 551.00 | 564.00 | 385.90 |
| Non-current other liabilities | 127.00 | 317.00 | |||
| Non-current liabilities total | 127.00 | 317.00 | |||
| Advances received | 480.00 | ||||
| Current trade creditors | 877.00 | 375.00 | 1 923.00 | 445.00 | 1 318.86 |
| Current owed to participating | 8.00 | 6.00 | 111.00 | 1 260.00 | 74.04 |
| Current owed to group member | 556.00 | 1 246.00 | 1 028.00 | 989.57 | |
| Short-term deferred tax liabilities | 670.00 | 919.00 | 741.00 | 929.00 | 1 757.98 |
| Other non-interest bearing current liabilities | 1 680.00 | 2 447.00 | 1 229.00 | 1 298.00 | 1 720.66 |
| Current liabilities total | 4 271.00 | 3 747.00 | 5 250.00 | 4 960.00 | 5 861.11 |
| Balance sheet total (liabilities) | 13 144.00 | 13 141.00 | 14 297.00 | 14 459.00 | 17 482.39 |
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.