EGEDAL FJERNVARME A/S — Credit Rating and Financial Key Figures
CVR number: 35410538
Dam Holme 13, 3660 Stenløse
adm@egedalfjernvarme.dk
tel: 30201019
www.egedalfjernvarme.dk
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 13.62 | 14.65 | 21.42 | 28.15 | 32.55 |
Other operating income | 0.08 | ||||
Costs of manufacturing | -18.94 | -20.44 | |||
Gross profit | 3.62 | 5.01 | 8.08 | 9.21 | 12.11 |
Costs of management | -3.85 | -3.77 | |||
Costs of distribution | -2.53 | -4.82 | |||
EBIT | 3.62 | 5.01 | 8.08 | 2.83 | 3.60 |
Other financial income | 0.01 | 0.10 | |||
Other financial expenses | -2.84 | -3.71 | |||
Pre-tax profit | -0.20 | ||||
Net earnings | -0.20 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 213.64 | 319.12 | |||
Machinery and equipment | 0.44 | 0.50 | |||
Advance payments and construction in progress | 115.13 | 222.74 | |||
Tangible assets total | 329.22 | 542.36 | |||
Other receivables | 167.63 | 198.14 | 226.38 | ||
Investments total | 167.63 | 198.14 | 226.38 | ||
Non-current other receivables | 12.56 | 12.08 | |||
Long term receivables total | 12.56 | 12.08 | |||
Raw materials and consumables | 0.65 | 1.24 | |||
Inventories total | 0.65 | 1.24 | |||
Current trade debtors | 5.97 | 13.46 | |||
Current other receivables | 17.82 | 22.14 | |||
Short term receivables total | 23.79 | 35.59 | |||
Cash and bank deposits | 3.39 | 2.23 | |||
Cash and cash equivalents | 3.39 | 2.23 | |||
Balance sheet total (assets) | 167.63 | 198.14 | 226.38 | 369.60 | 593.51 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 |
Retained earnings | 0.20 | -0.00 | |||
Profit of the financial year | -0.20 | ||||
Shareholders equity total | 1.80 | 1.80 | 1.80 | 1.80 | 1.80 |
Provisions | 3.00 | 3.00 | |||
Non-current loans from credit institutions | 324.79 | 518.43 | |||
Non-current accruals and deferred income | 20.01 | 32.23 | |||
Non-current liabilities total | 344.80 | 550.66 | |||
Current loans from credit institutions | 5.18 | 5.70 | |||
Current trade creditors | 11.63 | 29.80 | |||
Other non-interest bearing current liabilities | 2.38 | 1.27 | |||
Accruals and deferred income | 0.81 | 1.28 | |||
Current liabilities total | 20.00 | 38.05 | |||
Balance sheet total (liabilities) | 1.80 | 1.80 | 1.80 | 369.60 | 593.51 |
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.