SIBELCO NORDIC A/S — Credit Rating and Financial Key Figures
CVR number: 51579410
Norgesvej 2, Rønne 3700 Rønne
info.ronne@sibelco.com
tel: 56958910
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 168.43 | 11 775.36 | 2 383.68 | 8 242.51 | 14 572.72 |
| Employee benefit expenses | -7 397.97 | -6 525.15 | -6 953.57 | -10 628.64 | -9 867.47 |
| Other operating expenses | -23.70 | -19.32 | -0.20 | -18.09 | |
| Total depreciation | -4 197.95 | -4 853.82 | -4 079.06 | -5 669.23 | -6 091.69 |
| EBIT | - 451.20 | 377.07 | -8 649.14 | -8 073.45 | -1 386.44 |
| Other financial income | 120.66 | 17.29 | 62.84 | 51.72 | |
| Other financial expenses | -91.34 | - 245.55 | - 446.59 | -2 623.80 | -3 328.15 |
| Pre-tax profit | - 421.88 | 148.81 | -9 032.89 | -10 697.25 | -4 662.87 |
| Income taxes | 92.15 | -21.86 | 2 029.39 | - 501.03 | -2 255.01 |
| Net earnings | - 329.73 | 126.95 | -7 003.50 | -11 198.29 | -6 917.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 763.49 | 5 175.68 | 4 538.42 | 1 604.92 | 1 612.56 |
| Buildings | 10 592.88 | 6 885.11 | 4 641.02 | 56 637.88 | 51 343.38 |
| Machinery and equipment | 398.16 | 310.64 | 528.36 | 356.46 | 212.11 |
| Advance payments and construction in progress | 580.01 | 27 234.79 | 55 121.02 | 23.96 | |
| Tangible assets total | 13 334.55 | 39 606.21 | 64 828.81 | 58 623.22 | 53 168.05 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 1 411.54 | 1 616.53 | 394.69 | 1 129.74 | 2 155.98 |
| Raw materials and consumables | 768.81 | 1 079.76 | 1 034.82 | 617.12 | 209.82 |
| Finished products/goods | 1 124.19 | 1 289.06 | 890.78 | 1 763.32 | 1 505.35 |
| Inventories total | 3 304.54 | 3 985.35 | 2 320.29 | 3 510.18 | 3 871.15 |
| Current trade debtors | 468.38 | 254.46 | 401.77 | 3 052.04 | 548.90 |
| Current amounts owed by group member comp. | 3 077.85 | 825.91 | 1 246.27 | 2 412.41 | |
| Prepayments and accrued income | 449.88 | 467.32 | 928.54 | 774.72 | 725.88 |
| Current other receivables | 668.09 | 812.40 | 768.09 | 896.02 | 573.74 |
| Current deferred tax assets | 353.19 | 726.65 | 3 094.45 | 2 255.01 | |
| Short term receivables total | 5 017.39 | 3 086.74 | 6 439.11 | 6 977.79 | 4 260.92 |
| Cash and bank deposits | 0.85 | 7.32 | 21.30 | 25.73 | 14.74 |
| Cash and cash equivalents | 0.85 | 7.32 | 21.30 | 25.73 | 14.74 |
| Balance sheet total (assets) | 21 657.32 | 46 685.62 | 73 609.52 | 69 136.92 | 61 314.87 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Share premium account | 7 695.10 | 7 695.10 | |||
| Retained earnings | 10.41 | - 319.32 | 7 502.73 | 499.23 | -10 699.05 |
| Profit of the financial year | - 329.73 | 126.95 | -7 003.50 | -11 198.29 | -6 917.88 |
| Shareholders equity total | 8 375.78 | 8 502.73 | 1 499.24 | -9 699.05 | -16 616.93 |
| Provisions | 1 494.85 | 5 738.16 | 5 854.07 | 3 451.89 | 3 866.27 |
| Non-current leasing loans | 970.29 | 610.54 | 414.66 | 1 603.35 | 1 046.81 |
| Non-current owed to group member | 3 647.67 | 10 232.01 | 54 100.00 | 53 550.00 | 53 000.00 |
| Non-current other liabilities | 857.40 | ||||
| Non-current liabilities total | 5 475.36 | 10 842.55 | 54 514.66 | 55 153.35 | 54 046.81 |
| Current loans from credit institutions | 1 859.49 | 1 728.90 | 1 589.10 | 1 129.04 | 1 199.16 |
| Advances received | 46.68 | ||||
| Current trade creditors | 1 089.47 | 15 479.80 | 1 280.74 | 712.60 | 540.12 |
| Current owed to group member | 791.20 | 1 897.11 | 5 596.71 | 15 250.03 | 14 178.28 |
| Short-term deferred tax liabilities | 122.59 | ||||
| Other non-interest bearing current liabilities | 2 571.17 | 2 373.76 | 3 275.02 | 3 092.38 | 4 101.16 |
| Current liabilities total | 6 311.32 | 21 602.18 | 11 741.56 | 20 230.74 | 20 018.72 |
| Balance sheet total (liabilities) | 21 657.32 | 46 685.62 | 73 609.52 | 69 136.92 | 61 314.87 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.