ZENITEL ETRONIC ApS — Credit Rating and Financial Key Figures
CVR number: 35851097
Rødeledsvej 95 B, 5700 Svendborg
infozet@zenitel.com
tel: 62213850
www.etronic.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 033.98 | 4 153.73 | 10 525.52 | 12 836.31 | 18 851.88 |
Employee benefit expenses | -7 967.43 | -7 708.39 | -8 656.95 | -9 201.66 | -16 355.84 |
Total depreciation | -92.08 | - 512.34 | - 757.40 | - 740.48 | - 788.51 |
EBIT | 974.47 | -4 067.01 | 1 111.17 | 2 894.16 | 1 707.53 |
Other financial income | 11.40 | 43.13 | |||
Other financial expenses | - 276.52 | - 380.31 | - 376.20 | - 402.79 | - 666.80 |
Income from other inv. held as non-curr. assets | 1 717.61 | ||||
Pre-tax profit | 697.94 | -4 447.31 | 746.38 | 2 491.37 | 2 801.47 |
Income taxes | 1 475.71 | 70.29 | |||
Net earnings | 697.94 | -4 447.31 | 746.38 | 3 967.08 | 2 871.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 88.82 | 2 373.07 | 1 679.89 | 939.41 | 1 191.42 |
Tangible assets total | 88.82 | 2 373.07 | 1 679.89 | 939.41 | 1 191.42 |
Other receivables | 135.00 | ||||
Investments total | 135.00 | ||||
Non-current other receivables | 135.00 | 135.00 | 135.00 | 242.94 | |
Long term receivables total | 135.00 | 135.00 | 135.00 | 242.94 | |
Semifinished products | 881.68 | 2 307.30 | 763.63 | 793.69 | 752.28 |
Raw materials and consumables | 6 525.99 | 5 027.85 | 4 874.32 | 9 038.33 | 9 796.72 |
Finished products/goods | 1 468.86 | 1 433.08 | 2 127.91 | 1 164.14 | 1 254.13 |
Inventories total | 8 876.54 | 8 768.22 | 7 765.86 | 10 996.16 | 11 803.13 |
Current trade debtors | 473.29 | 129.18 | 175.63 | 228.35 | 748.05 |
Current amounts owed by group member comp. | 1 083.13 | 3 190.07 | 34.68 | 2 592.50 | |
Prepayments and accrued income | 51.93 | 51.41 | 64.70 | 68.57 | 106.75 |
Current other receivables | 107.08 | 207.70 | 440.18 | 572.47 | 725.83 |
Current deferred tax assets | 1 475.71 | 1 697.41 | |||
Short term receivables total | 1 715.43 | 3 578.36 | 680.51 | 2 379.78 | 5 870.54 |
Cash and bank deposits | 386.61 | 656.98 | 1 273.62 | 459.41 | 3 837.24 |
Cash and cash equivalents | 386.61 | 656.98 | 1 273.62 | 459.41 | 3 837.24 |
Balance sheet total (assets) | 11 202.40 | 15 511.64 | 11 534.88 | 14 909.75 | 22 945.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 60.00 |
Retained earnings | -6 032.12 | -5 334.18 | -9 781.49 | -9 035.11 | -3 910.10 |
Profit of the financial year | 697.94 | -4 447.31 | 746.38 | 3 967.08 | 2 871.75 |
Shareholders equity total | -5 284.18 | -9 731.49 | -8 985.11 | -5 018.03 | - 978.35 |
Non-current loans from credit institutions | 903.82 | ||||
Non-current other liabilities | 322.55 | ||||
Non-current liabilities total | 322.55 | 903.82 | |||
Current trade creditors | 855.97 | 550.35 | 868.64 | 833.17 | 962.82 |
Current owed to group member | 13 782.49 | 22 159.76 | 18 103.17 | 17 851.70 | 20 321.52 |
Other non-interest bearing current liabilities | 1 525.57 | 1 629.21 | 1 548.18 | 1 242.92 | 2 639.26 |
Current liabilities total | 16 164.03 | 24 339.31 | 20 519.99 | 19 927.78 | 23 923.60 |
Balance sheet total (liabilities) | 11 202.40 | 15 511.64 | 11 534.88 | 14 909.75 | 22 945.26 |
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.