GLASVÆRKET A/S — Credit Rating and Financial Key Figures
CVR number: 18102838
Norvangen 3 D, 4220 Korsør
md@jmigruppen.dk
tel: 58533000
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 963.97 | 5 209.93 | 3 215.99 | 4 153.63 | 3 836.50 |
| Costs of management | -1 789.08 | -1 710.50 | -2 099.21 | ||
| Employee benefit expenses | - 788.97 | - 771.23 | |||
| Total depreciation | -3.28 | -7.04 | |||
| Reduction in value of non-current assets | 1 000.00 | -28 066.97 | |||
| EBIT | 4 174.89 | 3 499.42 | 1 116.78 | 3 361.39 | -25 008.74 |
| Other financial income | 3.79 | 22.36 | 21.22 | ||
| Other financial expenses | -1 447.89 | -1 018.37 | - 975.65 | - 962.05 | -1 046.16 |
| Pre-tax profit | 727.00 | 2 484.84 | 163.50 | 2 399.34 | -26 033.67 |
| Income taxes | - 148.50 | - 549.48 | -37.47 | - 530.64 | 5 722.60 |
| Net earnings | 578.50 | 1 935.36 | 126.03 | 1 868.69 | -20 311.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 93 698.49 | 94 300.49 | 94 629.73 | 94 974.51 | 66 972.54 |
| Machinery and equipment | 1.14 | 8.19 | 4.91 | 1.64 | 16.20 |
| Tangible assets total | 93 699.63 | 94 308.67 | 94 634.64 | 94 976.15 | 66 988.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 117.33 | 257.38 | 181.33 | 589.40 | 368.45 |
| Current amounts owed by group member comp. | 1 429.72 | 17.95 | |||
| Prepayments and accrued income | 22.34 | 37.66 | 41.18 | 43.51 | 26.40 |
| Current other receivables | 651.21 | 150.67 | 164.29 | 7.50 | 37.33 |
| Short term receivables total | 790.89 | 1 875.43 | 404.74 | 640.41 | 432.17 |
| Cash and bank deposits | 3.48 | 1.58 | 5.56 | 1 425.59 | 6.82 |
| Cash and cash equivalents | 3.48 | 1.58 | 5.56 | 1 425.59 | 6.82 |
| Balance sheet total (assets) | 94 493.99 | 96 185.68 | 95 044.94 | 97 042.15 | 67 427.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 34 340.63 | 34 919.13 | 36 854.49 | 36 980.53 | 38 849.22 |
| Profit of the financial year | 578.50 | 1 935.36 | 126.03 | 1 868.69 | -20 311.06 |
| Shareholders equity total | 35 919.13 | 37 854.49 | 37 980.53 | 39 849.22 | 19 538.15 |
| Provisions | 9 062.49 | 9 415.80 | 9 453.27 | 9 985.55 | 4 138.88 |
| Capital loans | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Non-current loans from credit institutions | 32 480.56 | 33 310.37 | 31 271.85 | 29 211.28 | 27 128.42 |
| Non-current accruals and deferred income | 670.50 | 591.62 | 512.72 | 433.84 | |
| Non-current liabilities total | 42 480.56 | 43 980.88 | 41 863.46 | 39 724.01 | 37 562.25 |
| Current loans from credit institutions | 2 160.16 | 2 271.94 | 3 291.01 | 2 145.68 | 2 580.04 |
| Advances received | 69.30 | 35.50 | 61.18 | 28.38 | 52.64 |
| Current trade creditors | 151.50 | 154.97 | 93.83 | 298.96 | 193.98 |
| Current owed to group member | 3 079.63 | 2 627.19 | 916.02 | ||
| Short-term deferred tax liabilities | 26.90 | 196.17 | 41.28 | 124.07 | |
| Other non-interest bearing current liabilities | 1 544.32 | 2 275.94 | 2 301.66 | 2 341.89 | 2 321.70 |
| Current liabilities total | 7 031.81 | 4 934.52 | 5 747.69 | 7 483.37 | 6 188.45 |
| Balance sheet total (liabilities) | 94 493.99 | 96 185.68 | 95 044.94 | 97 042.15 | 67 427.73 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.