Svajerpudseren ApS — Credit Rating and Financial Key Figures
CVR number: 41813172
Sjællandsgade 1, 8000 Aarhus C
Bogholderi@svajerpudseren.dk
tel: 24427873
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 301.46 | |||
| External services | -67.70 | |||
| Gross profit | 233.76 | 233.76 | 91.31 | 415.90 |
| Wages and salaries | - 196.76 | |||
| Social security expenses | -4.14 | |||
| Employee benefit expenses | - 200.90 | - 135.69 | - 384.99 | |
| EBIT | 32.87 | 32.87 | -44.38 | 30.92 |
| Other financial income | -5.17 | 3.20 | 1.90 | |
| Other financial expenses | -5.17 | -0.68 | -0.16 | |
| Pre-tax profit | 27.69 | 27.69 | -41.86 | 32.65 |
| Income taxes | -6.09 | -6.09 | 6.96 | -7.55 |
| Net earnings | 21.60 | 21.60 | -34.90 | 25.10 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 50.26 | 50.26 | 4.82 | |
| Prepayments and accrued income | 0.49 | |||
| Current other receivables | 3.60 | |||
| Current deferred tax assets | 6.96 | 1.41 | ||
| Short term receivables total | 53.86 | 50.26 | 11.77 | 1.89 |
| Other current investments | 3.60 | |||
| Cash and bank deposits | 31.82 | 31.82 | 29.36 | 110.10 |
| Cash and cash equivalents | 31.82 | 35.42 | 29.36 | 110.10 |
| Balance sheet total (assets) | 85.68 | 85.68 | 41.13 | 111.99 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 11.80 | |||
| Retained earnings | 21.60 | -25.10 | ||
| Profit of the financial year | 21.60 | 21.60 | -34.90 | 25.10 |
| Shareholders equity total | 61.60 | 61.60 | 26.70 | 51.80 |
| Non-current liabilities total | ||||
| Current trade creditors | 8.44 | |||
| Current owed to participating | 8.94 | |||
| Short-term deferred tax liabilities | 6.09 | 6.09 | ||
| Other non-interest bearing current liabilities | 17.98 | 17.99 | 14.43 | 42.81 |
| Current liabilities total | 24.08 | 24.08 | 14.43 | 60.19 |
| Balance sheet total (liabilities) | 85.68 | 85.68 | 41.13 | 111.99 |
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.