SVEND KNUDSEN - Elektrikeren Thy ApS — Credit Rating and Financial Key Figures
CVR number: 55941114
Kai Lindbergs Gade 45, 7730 Hanstholm
info@svendknudsen.dk
tel: 97961559
www.svendknudsen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 749.32 | 4 002.41 | 4 912.33 | 4 575.49 | 4 121.69 |
| Employee benefit expenses | -3 375.64 | -3 321.49 | -3 747.74 | -3 516.46 | -3 429.30 |
| Total depreciation | - 230.59 | - 140.06 | - 102.49 | -79.98 | -83.21 |
| EBIT | 1 143.09 | 540.86 | 1 062.10 | 979.05 | 609.18 |
| Other financial income | 1.16 | 0.37 | 0.30 | 0.40 | |
| Other financial expenses | -54.63 | -24.46 | -31.48 | -73.87 | -62.52 |
| Pre-tax profit | 1 088.46 | 517.55 | 1 031.00 | 905.48 | 547.06 |
| Income taxes | - 242.12 | - 116.03 | - 230.36 | - 200.22 | - 123.01 |
| Net earnings | 846.34 | 401.52 | 800.64 | 705.26 | 424.05 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 79.17 | 29.17 | |||
| Intangible assets total | 79.17 | 29.17 | |||
| Land and waters | 820.85 | 797.02 | 773.19 | 749.36 | 725.52 |
| Machinery and equipment | 147.30 | 81.07 | 76.59 | 124.92 | 80.54 |
| Tangible assets total | 968.16 | 878.09 | 849.77 | 874.27 | 806.07 |
| Other receivables | 21.88 | 21.88 | 21.88 | 21.88 | |
| Investments total | 21.88 | 21.88 | 21.88 | 21.88 | |
| Non-current other receivables | 21.88 | ||||
| Long term receivables total | 21.88 | ||||
| Finished products/goods | 973.30 | 1 044.50 | 1 276.49 | 1 290.52 | 1 370.71 |
| Inventories total | 973.30 | 1 044.50 | 1 276.49 | 1 290.52 | 1 370.71 |
| Current trade debtors | 1 923.04 | 1 553.31 | 895.06 | 1 268.85 | 564.70 |
| Current amounts owed by group member comp. | 88.75 | ||||
| Prepayments and accrued income | 139.12 | 101.81 | 112.00 | 94.38 | 65.53 |
| Current other receivables | 1 428.59 | 1 293.80 | 1 182.68 | 1 693.48 | 1 060.24 |
| Short term receivables total | 3 490.76 | 2 948.93 | 2 278.49 | 3 056.71 | 1 690.47 |
| Cash and bank deposits | 7.83 | 3.53 | 3.53 | 3.53 | 3.53 |
| Cash and cash equivalents | 7.83 | 3.53 | 3.53 | 3.53 | 3.53 |
| Balance sheet total (assets) | 5 541.09 | 4 926.09 | 4 430.16 | 5 246.91 | 3 892.65 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 332.04 | 319.53 | 307.02 | 297.27 | 296.98 |
| Shares repurchased | 900.00 | 532.13 | 800.64 | 705.26 | 424.05 |
| Retained earnings | - 247.77 | 78.95 | - 307.66 | - 202.52 | 78.98 |
| Profit of the financial year | 846.34 | 401.52 | 800.64 | 705.26 | 424.05 |
| Shareholders equity total | 2 030.61 | 1 532.14 | 1 800.64 | 1 705.26 | 1 424.05 |
| Provisions | 211.28 | 226.94 | 173.74 | 169.38 | 173.24 |
| Non-current loans from credit institutions | 368.26 | 344.21 | 306.25 | 272.75 | 238.02 |
| Non-current other liabilities | 133.73 | 217.09 | 189.75 | ||
| Non-current deferred tax liabilities | 218.54 | 196.39 | 182.59 | ||
| Non-current liabilities total | 720.54 | 561.31 | 496.00 | 469.14 | 420.61 |
| Current loans from credit institutions | 588.96 | 1 139.42 | 625.39 | 950.70 | 267.55 |
| Current trade creditors | 630.17 | 306.81 | 251.87 | 147.26 | 203.06 |
| Current owed to group member | 99.65 | 620.89 | 375.37 | ||
| Short-term deferred tax liabilities | 145.37 | 238.57 | 204.58 | 119.15 | |
| Other non-interest bearing current liabilities | 1 359.52 | 914.46 | 843.96 | 979.71 | 909.63 |
| Current liabilities total | 2 578.66 | 2 605.71 | 1 959.79 | 2 903.14 | 1 874.76 |
| Balance sheet total (liabilities) | 5 541.09 | 4 926.09 | 4 430.16 | 5 246.91 | 3 892.65 |
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.