STONEWALK A/S — Credit Rating and Financial Key Figures
CVR number: 21031976
Lervejdal 14 D, Sdr Vissing 8740 Brædstrup
tel: 86520700
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 581.11 | 4 558.37 | 6 402.12 | 4 826.93 | 4 269.28 |
| Costs of management | -2 036.55 | -2 727.50 | -2 754.57 | -2 970.04 | -2 686.95 |
| Costs of distribution | -1 744.84 | -1 778.09 | -2 457.36 | -2 221.49 | -1 416.07 |
| EBIT | 3 799.73 | 52.78 | 1 190.20 | - 364.59 | 166.26 |
| Other financial income | 112.72 | 24.51 | 18.10 | ||
| Other financial expenses | -66.58 | - 110.13 | - 179.81 | - 150.31 | - 165.31 |
| Pre-tax profit | 3 845.86 | -57.35 | 1 010.38 | - 490.39 | 19.05 |
| Income taxes | - 846.26 | 12.43 | - 210.59 | 142.56 | 3.26 |
| Net earnings | 2 999.60 | -44.92 | 799.79 | - 347.83 | 22.31 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 366.24 | 4 741.62 | 4 889.55 | 4 735.07 | 4 580.59 |
| Buildings | 4 536.91 | 11 958.25 | 11 564.90 | 10 351.77 | 10 326.60 |
| Advance payments and construction in progress | 1 683.02 | ||||
| Tangible assets total | 8 586.17 | 16 699.87 | 16 454.45 | 15 086.84 | 14 907.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 4 313.46 | 4 023.21 | 5 340.09 | 5 957.64 | 5 815.27 |
| Inventories total | 4 313.46 | 4 023.21 | 5 340.09 | 5 957.64 | 5 815.27 |
| Current trade debtors | 1 120.64 | 968.09 | 932.75 | 517.58 | 806.99 |
| Current amounts owed by group member comp. | 2 037.29 | 93.47 | |||
| Prepayments and accrued income | 6.21 | 375.80 | 134.13 | 18.30 | 9.57 |
| Current other receivables | 323.39 | 228.36 | 129.21 | 104.00 | 160.72 |
| Current deferred tax assets | 478.43 | 88.41 | 214.56 | 75.26 | |
| Short term receivables total | 3 487.53 | 2 144.15 | 1 284.50 | 854.45 | 1 052.53 |
| Cash and bank deposits | 1.61 | 87.30 | 326.08 | 0.03 | |
| Cash and cash equivalents | 1.61 | 87.30 | 326.08 | 0.03 | |
| Balance sheet total (assets) | 16 388.77 | 22 954.52 | 23 405.12 | 21 898.93 | 21 775.03 |
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 | 9 832.12 | 12 831.73 | 12 786.81 | 13 586.60 | 13 238.76 |
| Profit of the financial year | 2 999.60 | -44.92 | 799.79 | - 347.83 | 22.31 |
| Shareholders equity total | 13 831.73 | 13 786.81 | 14 586.60 | 14 238.76 | 14 261.07 |
| Provisions | 443.00 | 909.00 | 1 208.00 | 1 280.00 | 1 352.00 |
| Non-current deferred tax liabilities | 9.29 | 39.40 | 114.73 | ||
| Non-current liabilities total | 9.29 | 39.40 | 114.73 | ||
| Current loans from credit institutions | 55.01 | 148.16 | 21.25 | ||
| Advances received | 58.56 | 45.78 | 23.29 | 70.11 | |
| Current trade creditors | 1 073.88 | 846.16 | 662.13 | 809.90 | 1 260.86 |
| Current owed to group member | 263.93 | 6 997.69 | 6 225.03 | 5 111.31 | 4 613.01 |
| Short-term deferred tax liabilities | 610.26 | ||||
| Other non-interest bearing current liabilities | 101.67 | 316.91 | 562.86 | 287.50 | 196.74 |
| Current liabilities total | 2 104.75 | 8 219.31 | 7 495.79 | 6 380.17 | 6 161.96 |
| Balance sheet total (liabilities) | 16 388.77 | 22 954.52 | 23 405.12 | 21 898.93 | 21 775.03 |
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.