FARVEHUSET ApS — Credit Rating and Financial Key Figures
CVR number: 10046416
Helligkorsvej 11, 4000 Roskilde
tel: 46361666
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 583.55 | 2 067.73 | 2 353.70 | 1 187.61 | 829.45 |
| Employee benefit expenses | -2 351.08 | -2 527.59 | -2 622.66 | -2 230.41 | -2 075.50 |
| Total depreciation | -8.50 | -8.50 | -8.50 | ||
| EBIT | 232.47 | - 459.86 | - 277.46 | -1 051.30 | -1 254.54 |
| Other financial expenses | - 137.14 | -45.03 | - 117.85 | -42.83 | -15.92 |
| Pre-tax profit | 95.33 | - 504.89 | - 395.30 | -1 094.13 | -1 270.47 |
| Income taxes | -53.27 | ||||
| Net earnings | 95.33 | - 504.89 | - 395.30 | -1 147.40 | -1 270.47 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 76.50 | 68.00 | 59.50 | ||
| Tangible assets total | 76.50 | 68.00 | 59.50 | ||
| Other receivables | 25.50 | 25.50 | 25.50 | 25.50 | 25.50 |
| Investments total | 25.50 | 25.50 | 25.50 | 25.50 | 25.50 |
| Long term receivables total | |||||
| Finished products/goods | 2 404.47 | 2 309.47 | 2 250.00 | 2 600.00 | 2 000.00 |
| Inventories total | 2 404.47 | 2 309.47 | 2 250.00 | 2 600.00 | 2 000.00 |
| Current trade debtors | 233.23 | 120.02 | 332.46 | 326.04 | 178.46 |
| Current amounts owed by group member comp. | 97.95 | 12.61 | 12.61 | 9.63 | |
| Current other receivables | 84.30 | 84.00 | 59.34 | 43.39 | 53.27 |
| Short term receivables total | 415.48 | 216.62 | 404.42 | 369.43 | 241.35 |
| Cash and bank deposits | 7.74 | 4.34 | 4.90 | 9.59 | 3.84 |
| Cash and cash equivalents | 7.74 | 4.34 | 4.90 | 9.59 | 3.84 |
| Balance sheet total (assets) | 2 853.19 | 2 555.93 | 2 761.32 | 3 072.52 | 2 330.19 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 101.15 | 196.48 | - 308.40 | - 703.71 | -1 851.10 |
| Profit of the financial year | 95.33 | - 504.89 | - 395.30 | -1 147.40 | -1 270.47 |
| Shareholders equity total | 321.49 | - 183.40 | - 578.71 | -1 726.10 | -2 996.57 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 601.70 | 1 023.12 | 1 188.90 | 221.18 | 202.70 |
| Current trade creditors | 502.08 | 375.68 | 418.50 | 335.36 | 585.60 |
| Other non-interest bearing current liabilities | 1 427.93 | 1 340.53 | 1 732.63 | 4 242.09 | 4 538.45 |
| Current liabilities total | 2 531.71 | 2 739.33 | 3 340.03 | 4 798.63 | 5 326.76 |
| Balance sheet total (liabilities) | 2 853.19 | 2 555.93 | 2 761.32 | 3 072.52 | 2 330.19 |
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.