CREALIS ApS — Credit Rating and Financial Key Figures
CVR number: 26914884
Parkvænget 6, 8600 Silkeborg
rk@solomio.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 255.04 | 349.80 | 799.05 | 190.37 | 289.25 |
| Employee benefit expenses | - 155.89 | - 261.15 | - 665.90 | - 179.38 | -15.84 |
| Total depreciation | - 218.69 | -20.08 | -16.75 | -96.08 | -96.08 |
| EBIT | - 119.54 | 68.58 | 116.41 | -85.09 | 177.34 |
| Other financial income | 17.06 | 0.28 | |||
| Other financial expenses | -12.51 | -17.93 | -25.96 | -21.18 | -14.98 |
| Net income from associates (fin.) | 209.93 | -14.27 | -75.66 | 44.67 | 10.60 |
| Pre-tax profit | 94.93 | 36.39 | 14.78 | -61.32 | 172.95 |
| Income taxes | -0.20 | -36.57 | |||
| Net earnings | 94.73 | 36.39 | 14.78 | -61.32 | 136.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.92 | 43.44 | 586.69 | 545.61 | 449.53 |
| Tangible assets total | 51.92 | 43.44 | 586.69 | 545.61 | 449.53 |
| Participating interests | 231.35 | 39.59 | 101.32 | 145.99 | 156.59 |
| Investments total | 231.35 | 39.59 | 101.32 | 145.99 | 156.59 |
| Non-current loans receivable | 20.00 | ||||
| Long term receivables total | 20.00 | ||||
| Semifinished products | 120.00 | ||||
| Raw materials and consumables | 38.80 | 38.80 | 38.80 | 38.80 | 51.03 |
| Inventories total | 38.80 | 38.80 | 158.80 | 38.80 | 51.03 |
| Current trade debtors | 0.14 | ||||
| Current amounts owed by group member comp. | 5.90 | 150.00 | |||
| Current owed by particip. interest comp. | 122.50 | 117.14 | 59.89 | ||
| Prepayments and accrued income | 0.34 | 7.90 | 9.15 | ||
| Current other receivables | 20.00 | 20.00 | 18.00 | ||
| Short term receivables total | 122.50 | 20.34 | 150.93 | 237.19 | |
| Cash and bank deposits | 1.14 | 90.77 | 178.25 | 132.12 | 5.86 |
| Cash and cash equivalents | 1.14 | 90.77 | 178.25 | 132.12 | 5.86 |
| Balance sheet total (assets) | 323.21 | 355.10 | 1 045.41 | 1 013.45 | 900.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 514.31 | - 419.57 | - 383.19 | - 368.40 | - 429.73 |
| Profit of the financial year | 94.73 | 36.39 | 14.78 | -61.32 | 136.38 |
| Shareholders equity total | - 294.57 | - 258.19 | - 243.40 | - 304.73 | - 168.34 |
| Provisions | 28.87 | ||||
| Non-current loans from credit institutions | 12.69 | 470.35 | 407.47 | 343.47 | |
| Non-current liabilities total | 12.69 | 470.35 | 407.47 | 343.47 | |
| Current loans from credit institutions | 30.40 | 56.95 | 63.21 | 64.36 | |
| Current trade creditors | 165.72 | 298.67 | 22.11 | ||
| Current owed to participating | 54.14 | 100.43 | 88.09 | 46.90 | 51.72 |
| Short-term deferred tax liabilities | 7.70 | ||||
| Other non-interest bearing current liabilities | 520.55 | 512.85 | 507.70 | 501.93 | 550.30 |
| Current liabilities total | 605.09 | 613.28 | 818.47 | 910.71 | 696.20 |
| Balance sheet total (liabilities) | 323.21 | 355.10 | 1 045.41 | 1 013.45 | 900.19 |
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.