Yavica ApS — Credit Rating and Financial Key Figures

CVR number: 38679619

Strandvejen 104 B, 2900 Hellerup

mads.pihl.sorensen@yavica.com

tel: 22880000

www.yavica.com

Income statement (mDKK)

	2019	2020	2021	2022	2023
Fiscal period length	12	12	12	12	12
Net sales	35.35	39.00	47.87	67.66	81.50
Other operating income			0.01	0.70	3.23
Costs of manufacturing	-25.68	-26.97	-31.91	-49.75	-64.00
Gross profit	9.68	12.03	15.95	17.91	17.51
Costs of management	-3.74	-3.53	-3.79	-7.10	-14.37
Costs of distribution	-4.42	-5.03	-6.16	-9.56	-11.41
Other operating expenses		-0.01	-0.05
EBIT	1.52	3.47	5.96	1.95	-5.05
Other financial income	0.22	0.66	0.77	0.65	1.23
Other financial expenses	-0.46	-0.83	-1.14	-0.92	-1.82
Net income from associates (fin.)	-0.17	0.08	0.37	-0.53	-0.42
Pre-tax profit	1.10	3.38	5.96	1.15	-6.05
Income taxes	-0.29	-0.73	-1.23	-0.34	1.15
Net earnings	0.82	2.65	4.73	0.81	-4.90

	2019	2020	2021	2022	2023
Development expenditure	1.50	3.41	10.58	21.09	29.07
Intangible rights	4.15	2.84	1.53	0.22
Intangible assets total	5.65	6.25	12.11	21.31	29.07
Machinery and equipment	0.75	0.46	0.22	0.13	0.09
Tangible assets total	0.75	0.46	0.22	0.13	0.09
Holdings in group member companies		0.03	0.40	0.83	1.25
Investments total	0.52	0.38	0.85	1.42	3.13
Non-current other receivables				0.70	0.70
Long term receivables total				0.70	0.70
Inventories total
Current trade debtors	4.47	3.62	2.43	4.55	12.82
Current amounts owed by group member comp.		5.56	3.79	0.43	0.45
Prepayments and accrued income	0.15	0.11	0.23	0.32	1.01
Current other receivables	3.01	2.16	6.90	9.49	2.61
Current deferred tax assets	0.05
Short term receivables total	7.68	11.45	13.35	14.79	16.89
Cash and bank deposits	2.31	3.13	3.52	0.49	1.35
Cash and cash equivalents	2.31	3.13	3.52	0.49	1.35
Balance sheet total (assets)	16.90	21.67	30.05	38.83	51.23

	2019	2020	2021	2022	2023
Share capital	0.05	0.05	0.05	0.05	0.05
Shares repurchased		0.75	0.75
Other reserves	1.50	3.41	10.58	16.45	22.67
Retained earnings	5.93	4.08	-1.19	-2.33	-7.71
Profit of the financial year	0.82	2.65	4.73	0.81	-4.90
Shareholders equity total	8.29	10.94	14.92	14.99	10.12
Provisions	1.48	1.40	2.63	2.97	1.82
Non-current loans from credit institutions	0.23	0.15
Non-current owed to group member					2.94
Non-current other liabilities	0.52	0.52	2.65
Non-current deferred tax liabilities				1.43	1.43
Non-current liabilities total	0.75	0.67	2.65	1.43	4.37
Current loans from credit institutions	0.08	0.08		3.70	4.04
Advances received	1.25	1.14	3.45
Current trade creditors	2.04		1.99	2.87	6.85
Current owed to group member	0.27	0.07	0.83	4.01	8.99
Short-term deferred tax liabilities		0.75	0.56	0.44	0.18
Other non-interest bearing current liabilities	2.76	6.62	3.01	2.39	2.83
Accruals and deferred income				6.03	12.03
Current liabilities total	6.38	8.65	9.84	19.44	34.92
Balance sheet total (liabilities)	16.90	21.67	30.05	38.83	51.23

Try the full version of our system for free

... and more!

No registration needed.