UNIWRAP A/S — Credit Rating and Financial Key Figures
CVR number: 14639349
Jens Juuls Vej 32, 8260 Viby J
hd@uniwrap.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 804.37 | 14 436.33 | 23 019.08 | 14 807.24 | 10 660.32 |
| Employee benefit expenses | -9 895.71 | -9 459.64 | -12 215.89 | -12 402.32 | -14 925.52 |
| Total depreciation | -1 125.06 | -1 031.27 | -1 071.17 | -1 297.92 | -1 306.30 |
| EBIT | 1 783.60 | 3 945.41 | 9 732.02 | 1 107.00 | -5 571.51 |
| Other financial income | 2.45 | 66.62 | 1.09 | 91.00 | |
| Other financial expenses | - 560.11 | - 375.22 | - 340.61 | - 540.39 | - 938.98 |
| Pre-tax profit | 1 223.49 | 3 572.65 | 9 458.03 | 567.70 | -6 419.48 |
| Income taxes | - 299.14 | - 805.72 | -2 095.93 | - 134.62 | 1 413.19 |
| Net earnings | 924.35 | 2 766.93 | 7 362.10 | 433.07 | -5 006.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 938.62 | 2 795.47 | 3 650.57 | 3 913.78 | 3 609.03 |
| Machinery and equipment | 720.24 | 530.47 | 584.08 | 1 855.66 | 1 418.44 |
| Advance payments and construction in progress | 81.34 | ||||
| Tangible assets total | 3 658.86 | 3 325.94 | 4 315.99 | 5 769.44 | 5 027.46 |
| Other receivables | 418.66 | 418.66 | 418.66 | 437.21 | 437.21 |
| Investments total | 418.66 | 418.66 | 418.66 | 437.21 | 437.21 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 635.40 | 5 045.05 | 6 542.52 | 7 757.84 | 5 559.45 |
| Finished products/goods | 8 737.62 | 8 305.57 | 11 563.86 | 19 788.08 | 12 024.00 |
| Advance payments | 828.00 | 770.58 | 2 361.92 | 363.46 | 197.70 |
| Inventories total | 13 201.02 | 14 121.20 | 20 468.30 | 27 909.38 | 17 781.14 |
| Current trade debtors | 9 050.36 | 7 375.44 | 11 434.12 | 8 496.88 | 6 974.57 |
| Current amounts owed by group member comp. | 3.57 | 241.45 | |||
| Prepayments and accrued income | 120.60 | 111.58 | 127.97 | 129.52 | 71.83 |
| Current other receivables | 177.17 | 397.02 | 144.07 | 63.40 | 61.43 |
| Current deferred tax assets | 1 155.72 | ||||
| Short term receivables total | 9 348.13 | 7 887.60 | 11 706.16 | 8 689.80 | 8 505.00 |
| Cash and bank deposits | 7.39 | 4.42 | 28.70 | 1 192.37 | 11.10 |
| Cash and cash equivalents | 7.39 | 4.42 | 28.70 | 1 192.37 | 11.10 |
| Balance sheet total (assets) | 26 634.05 | 25 757.82 | 36 937.81 | 43 998.19 | 31 761.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 200.00 | 1 000.00 | 1 000.00 | ||
| Retained earnings | 6 477.90 | 6 389.19 | 8 169.18 | 15 531.28 | 15 964.35 |
| Profit of the financial year | 924.35 | 2 766.93 | 7 362.10 | 433.07 | -5 006.29 |
| Shareholders equity total | 8 602.25 | 11 156.12 | 17 531.28 | 16 964.35 | 11 958.06 |
| Provisions | 117.28 | 143.13 | 229.64 | 257.48 | |
| Non-current leasing loans | 1 105.64 | 872.01 | 1 396.55 | 2 085.95 | 1 622.54 |
| Non-current other liabilities | 1 105.64 | 872.01 | |||
| Non-current liabilities total | 2 211.29 | 1 744.02 | 1 396.55 | 2 085.95 | 1 622.54 |
| Current loans from credit institutions | 12 821.27 | 6 507.58 | 1 798.76 | 13 386.64 | 12 935.92 |
| Advances received | 29.18 | ||||
| Current trade creditors | 1 777.52 | 3 473.33 | 5 972.82 | 8 597.22 | 3 890.77 |
| Current owed to group member | 504.73 | 632.43 | 6 862.88 | 1 624.01 | |
| Short-term deferred tax liabilities | 293.83 | 776.20 | 2 013.10 | 106.79 | |
| Other non-interest bearing current liabilities | 1 382.34 | 2 180.28 | 1 132.79 | 975.75 | 1 354.63 |
| Accruals and deferred income | 16.75 | ||||
| Current liabilities total | 16 808.87 | 13 586.57 | 17 780.35 | 24 690.41 | 18 181.32 |
| Balance sheet total (liabilities) | 27 739.69 | 26 629.83 | 36 937.81 | 43 998.19 | 31 761.92 |
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.