SPARE-PARTS ApS — Credit Rating and Financial Key Figures
CVR number: 27159664
Hvalsøvej 25, Osager 4320 Lejre
tel: 46555750
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 748.52 | 643.64 | 136.08 | - 131.91 | 79.40 |
| Employee benefit expenses | - 603.18 | - 368.53 | -55.51 | ||
| Other operating expenses | -89.40 | - 215.15 | - 147.10 | -34.31 | |
| Total depreciation | -17.28 | -17.28 | -6.45 | ||
| EBIT | 38.65 | 42.67 | -60.09 | - 166.22 | 79.40 |
| Other financial income | 0.75 | ||||
| Other financial expenses | -9.11 | -4.40 | -12.80 | -2.53 | -0.24 |
| Pre-tax profit | 29.54 | 38.28 | -72.89 | - 168.75 | 79.92 |
| Income taxes | 157.44 | -7.59 | |||
| Net earnings | 186.98 | 30.68 | -72.89 | - 168.75 | 79.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 993.55 | 2 949.09 | |||
| Buildings | 419.56 | 653.84 | 873.21 | 873.21 | |
| Machinery and equipment | 17.28 | ||||
| Tangible assets total | 2 430.39 | 2 949.09 | 653.84 | 873.21 | 873.21 |
| Other receivables | 30.00 | 30.00 | |||
| Investments total | 30.00 | 30.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 103.50 | 53.50 | 93.50 | 93.50 | 93.50 |
| Inventories total | 103.50 | 53.50 | 93.50 | 93.50 | 93.50 |
| Current trade debtors | 160.38 | 70.19 | 18.21 | 31.68 | |
| Current other receivables | 4.41 | ||||
| Short term receivables total | 160.38 | 70.19 | 4.41 | 18.21 | 31.68 |
| Cash and bank deposits | 262.39 | 260.47 | 1 237.08 | 410.95 | 580.61 |
| Cash and cash equivalents | 262.39 | 260.47 | 1 237.08 | 410.95 | 580.61 |
| Balance sheet total (assets) | 2 956.66 | 3 333.25 | 1 988.83 | 1 425.88 | 1 609.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 5.10 | 5.10 | 5.10 | 5.10 | 5.10 |
| Retained earnings | 1 248.09 | 1 435.07 | 1 465.76 | 1 392.87 | 1 224.12 |
| Profit of the financial year | 186.98 | 30.68 | -72.89 | - 168.75 | 79.92 |
| Shareholders equity total | 1 565.17 | 1 595.86 | 1 522.96 | 1 354.22 | 1 434.14 |
| Non-current loans from credit institutions | 1 016.61 | 1 432.67 | 374.74 | ||
| Non-current deferred tax liabilities | 7.53 | 3.59 | |||
| Non-current liabilities total | 1 024.14 | 1 436.26 | 374.74 | ||
| Current loans from credit institutions | 120.00 | 120.00 | |||
| Current trade creditors | 34.10 | 20.76 | 25.50 | 18.00 | 48.29 |
| Current owed to participating | 55.32 | 4.49 | 6.75 | 1.75 | 53.77 |
| Short-term deferred tax liabilities | 29.04 | 5.53 | |||
| Other non-interest bearing current liabilities | 128.88 | 150.34 | 58.87 | 51.91 | 72.81 |
| Current liabilities total | 367.34 | 301.13 | 91.12 | 71.66 | 174.86 |
| Balance sheet total (liabilities) | 2 956.66 | 3 333.25 | 1 988.83 | 1 425.88 | 1 609.00 |
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.