FUJI PACKAGING A/S — Credit Rating and Financial Key Figures
CVR number: 87526518
Fynsgade 4, 6400 Sønderborg
tel: 73121030
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 58 225.00 | 73 983.00 | 68 440.00 | 72 459.45 | 82 237.03 |
| Employee benefit expenses | -53 855.56 | -56 523.84 | |||
| Other operating expenses | -0.08 | - 791.84 | |||
| Total depreciation | -3 363.35 | -3 525.14 | |||
| EBIT | 17 198.00 | 23 524.00 | 14 395.00 | 15 240.46 | 21 396.22 |
| Other financial income | 383.26 | 1 068.85 | |||
| Other financial expenses | - 520.20 | - 324.31 | |||
| Pre-tax profit | 15 613.00 | 17 050.00 | 10 743.00 | 15 103.52 | 22 140.76 |
| Income taxes | -4 595.35 | -5 147.81 | |||
| Net earnings | 15 613.00 | 17 050.00 | 10 743.00 | 10 508.17 | 16 992.95 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 20.49 | 419.00 | |||
| Intangible assets total | 20.49 | 419.00 | |||
| Land and waters | 37 990.83 | 36 803.64 | |||
| Machinery and equipment | 7 802.38 | 8 373.39 | |||
| Tangible assets total | 45 793.21 | 45 177.03 | |||
| Other receivables | 171 452.00 | 183 766.00 | 187 505.00 | 22.36 | 22.38 |
| Investments total | 171 452.00 | 183 766.00 | 187 505.00 | 22.36 | 22.38 |
| Long term receivables total | |||||
| Semifinished products | 700.57 | 48.68 | |||
| Finished products/goods | 53 887.35 | 55 199.39 | |||
| Advance payments | 4 056.82 | 23.28 | |||
| Inventories total | 58 644.74 | 55 271.36 | |||
| Current trade debtors | 33 888.66 | 47 572.75 | |||
| Current amounts owed by group member comp. | 3.97 | ||||
| Prepayments and accrued income | 1 041.21 | 1 026.06 | |||
| Current other receivables | 3 882.32 | 3 086.90 | |||
| Current deferred tax assets | 757.30 | 428.05 | |||
| Short term receivables total | 39 573.45 | 52 113.75 | |||
| Cash and bank deposits | 46 632.37 | 44 924.02 | |||
| Cash and cash equivalents | 46 632.37 | 44 924.02 | |||
| Balance sheet total (assets) | 171 452.00 | 183 766.00 | 187 505.00 | 190 686.61 | 197 927.55 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 95 443.00 | 107 793.00 | 114 324.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 3 900.00 | 4 800.00 | |||
| Other reserves | 56.18 | 301.38 | |||
| Retained earnings | -15 613.00 | -17 050.00 | -10 743.00 | 105 840.30 | 111 548.47 |
| Profit of the financial year | 15 613.00 | 17 050.00 | 10 743.00 | 10 508.17 | 16 992.95 |
| Shareholders equity total | 95 443.00 | 107 793.00 | 114 324.00 | 121 304.65 | 134 642.81 |
| Provisions | 1 180.78 | 1 282.13 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 791.88 | ||||
| Advances received | 26 673.26 | 18 496.07 | |||
| Current trade creditors | 12 343.83 | 8 450.96 | |||
| Current owed to group member | 16 731.26 | 17 596.90 | |||
| Short-term deferred tax liabilities | 998.72 | 1 785.26 | |||
| Other non-interest bearing current liabilities | 10 662.24 | 15 673.40 | |||
| Current liabilities total | 68 201.19 | 62 002.60 | |||
| Balance sheet total (liabilities) | 95 443.00 | 107 793.00 | 114 324.00 | 190 686.61 | 197 927.55 |
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.