GIDEX AUT. KØLE & ELSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 32559425
Vinkelvej 4, 8620 Kjellerup
gidex-vest@gidex.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 458.82 | 7 147.94 | 9 997.76 | 13 285.53 | 8 474.76 |
| Employee benefit expenses | -5 952.02 | -6 239.93 | -8 042.17 | -9 933.12 | -8 718.30 |
| Other operating expenses | -13.85 | ||||
| Total depreciation | - 104.30 | - 106.53 | -51.98 | -75.06 | -65.04 |
| EBIT | 402.50 | 801.48 | 1 903.61 | 3 277.34 | - 322.44 |
| Other financial income | 6.67 | 8.40 | 9.67 | 11.16 | 15.93 |
| Other financial expenses | -50.92 | -40.20 | -33.50 | -65.34 | -64.68 |
| Pre-tax profit | 358.25 | 769.68 | 1 879.78 | 3 223.17 | - 371.19 |
| Income taxes | -85.52 | - 171.39 | - 420.87 | - 722.22 | 78.00 |
| Net earnings | 272.73 | 598.30 | 1 458.91 | 2 500.95 | - 293.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 339.45 | 247.77 | 262.67 | 254.97 | 168.05 |
| Tangible assets total | 339.45 | 247.77 | 262.67 | 254.97 | 168.05 |
| Investments total | |||||
| Non-current other receivables | 155.55 | 155.55 | 155.55 | 155.55 | 155.55 |
| Long term receivables total | 155.55 | 155.55 | 155.55 | 155.55 | 155.55 |
| Raw materials and consumables | 318.37 | 482.66 | 495.95 | 499.14 | 522.94 |
| Finished products/goods | 2 510.31 | 2 462.75 | 4 877.65 | 3 482.33 | 5 255.05 |
| Inventories total | 2 828.68 | 2 945.41 | 5 373.60 | 3 981.47 | 5 777.99 |
| Current trade debtors | 431.82 | 1 281.71 | 1 790.32 | 661.37 | 863.63 |
| Current amounts owed by group member comp. | 56.29 | 131.07 | 318.54 | ||
| Prepayments and accrued income | 362.17 | 387.10 | 641.66 | 568.15 | 485.60 |
| Current other receivables | 94.39 | 89.91 | |||
| Short term receivables total | 888.38 | 1 725.11 | 2 563.04 | 1 548.06 | 1 439.15 |
| Cash and bank deposits | 71.70 | 980.11 | 1 082.31 | 4 125.36 | 14.27 |
| Cash and cash equivalents | 71.70 | 980.11 | 1 082.31 | 4 125.36 | 14.27 |
| Balance sheet total (assets) | 4 283.75 | 6 053.94 | 9 437.18 | 10 065.40 | 7 555.01 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 |
| Shares repurchased | 270.00 | 505.00 | 1 250.00 | 2 000.00 | |
| Retained earnings | 438.33 | 206.06 | - 445.64 | - 986.73 | 1 514.22 |
| Profit of the financial year | 272.73 | 598.30 | 1 458.91 | 2 500.95 | - 293.19 |
| Shareholders equity total | 1 141.06 | 1 469.36 | 2 423.27 | 3 674.22 | 1 381.03 |
| Provisions | 100.00 | 99.00 | 157.00 | 139.00 | 61.00 |
| Non-current loans from credit institutions | 105.05 | ||||
| Non-current other liabilities | 164.60 | 440.55 | 323.85 | 334.37 | 346.07 |
| Non-current deferred tax liabilities | 9.03 | 172.39 | 362.87 | 740.22 | |
| Non-current liabilities total | 278.69 | 612.93 | 686.71 | 1 074.59 | 346.07 |
| Current bonds | 173.80 | ||||
| Current loans from credit institutions | 1 244.64 | ||||
| Current trade creditors | 991.27 | 1 682.98 | 2 738.06 | 2 153.42 | 1 283.04 |
| Current owed to participating | 264.46 | 169.21 | 165.59 | ||
| Current owed to group member | 23.64 | 666.66 | |||
| Short-term deferred tax liabilities | 94.52 | 172.39 | 362.87 | 740.22 | |
| Other non-interest bearing current liabilities | 1 575.29 | 2 095.15 | 2 861.08 | 2 453.08 | 1 566.59 |
| Accruals and deferred income | 134.20 | 39.02 | 100.18 | ||
| Current liabilities total | 2 764.00 | 3 872.65 | 6 170.19 | 5 177.59 | 5 766.91 |
| Balance sheet total (liabilities) | 4 283.75 | 6 053.94 | 9 437.18 | 10 065.40 | 7 555.01 |
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.