COMWELL ROSKILDE A/S — Credit Rating and Financial Key Figures
CVR number: 26251435
Vestre Kirkevej 12, Himmelev 4000 Roskilde
tel: 46323131
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 29 167.02 | 15 560.55 | 26 711.78 | 40 289.02 | 33 114.15 |
| Employee benefit expenses | -22 010.89 | -15 527.71 | -20 158.18 | -28 210.55 | -28 996.30 |
| Total depreciation | -1 708.43 | -1 823.65 | -1 598.16 | -1 767.95 | -1 566.78 |
| EBIT | 5 447.70 | -1 790.81 | 4 955.43 | 10 310.51 | 2 551.07 |
| Other financial income | 7.34 | 17.53 | 43.19 | 491.92 | 113.18 |
| Other financial expenses | - 111.67 | - 107.99 | - 181.85 | - 523.31 | - 773.63 |
| Pre-tax profit | 5 343.38 | -1 881.27 | 4 816.78 | 10 279.12 | 1 890.63 |
| Income taxes | -1 190.02 | 412.35 | -1 052.09 | -2 256.87 | - 415.53 |
| Net earnings | 4 153.36 | -1 468.92 | 3 764.69 | 8 022.26 | 1 475.10 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5 900.70 | 5 490.67 | 4 720.14 | 4 360.23 | 5 394.46 |
| Machinery and equipment | 2 243.38 | 2 116.40 | 2 288.57 | 2 363.82 | 2 853.31 |
| Advance payments and construction in progress | 36.53 | 36.53 | 36.53 | 293.38 | 69.27 |
| Tangible assets total | 8 180.62 | 7 643.60 | 7 045.24 | 7 017.43 | 8 317.03 |
| Investments total | 7 876.41 | 8 033.94 | 8 194.62 | 8 358.51 | 8 738.82 |
| Long term receivables total | |||||
| Finished products/goods | 584.88 | 486.23 | 499.02 | 638.82 | 818.35 |
| Inventories total | 584.88 | 486.23 | 499.02 | 638.82 | 818.35 |
| Current trade debtors | 5 659.90 | 1 451.77 | 5 541.60 | 6 139.07 | 4 786.47 |
| Current amounts owed by group member comp. | 2.97 | 1 937.43 | |||
| Prepayments and accrued income | 136.46 | 398.19 | 83.74 | 223.56 | 199.46 |
| Current other receivables | 218.13 | 6 774.74 | 1 169.47 | 1 286.36 | 2 907.30 |
| Short term receivables total | 6 014.49 | 8 627.66 | 6 794.81 | 7 648.99 | 9 830.66 |
| Cash and bank deposits | 2 397.67 | 370.89 | 11 400.34 | 20 924.44 | 5 529.80 |
| Cash and cash equivalents | 2 397.67 | 370.89 | 11 400.34 | 20 924.44 | 5 529.80 |
| Balance sheet total (assets) | 25 054.08 | 25 162.32 | 33 934.03 | 44 588.20 | 33 234.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Shares repurchased | 4 000.00 | 9 650.00 | 4 000.00 | ||
| Retained earnings | 6 079.57 | 10 232.93 | 8 764.01 | 2 878.70 | 6 900.95 |
| Profit of the financial year | 4 153.36 | -1 468.92 | 3 764.69 | 8 022.26 | 1 475.10 |
| Shareholders equity total | 16 732.93 | 11 264.01 | 15 028.70 | 23 050.95 | 14 876.05 |
| Provisions | 648.71 | 236.36 | 422.28 | 349.66 | 346.08 |
| Non-current trade creditors | 7 751.79 | 7 358.20 | 6 743.40 | ||
| Non-current other liabilities | 790.87 | 732.05 | |||
| Non-current deferred tax liabilities | 306.89 | 756.71 | 1 517.43 | ||
| Non-current liabilities total | 306.89 | 756.71 | 9 269.22 | 8 149.07 | 7 475.45 |
| Current loans from credit institutions | 39.91 | ||||
| Advances received | 1 028.62 | 1 570.70 | 1 941.66 | 1 281.63 | 908.29 |
| Current trade creditors | 2 415.99 | 6 678.80 | 2 176.08 | 3 389.59 | 5 232.08 |
| Current owed to group member | 373.98 | 2 275.94 | 157.97 | 1 404.33 | |
| Short-term deferred tax liabilities | 1 221.72 | 1 035.92 | 2 333.34 | 419.12 | |
| Other non-interest bearing current liabilities | 2 325.25 | 2 379.79 | 3 902.19 | 4 629.61 | 3 937.69 |
| Current liabilities total | 7 365.55 | 12 905.24 | 9 213.83 | 13 038.52 | 10 537.09 |
| Balance sheet total (liabilities) | 25 054.08 | 25 162.32 | 33 934.03 | 44 588.20 | 33 234.67 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.