ConSilvia ApS — Credit Rating and Financial Key Figures
CVR number: 40561196
Reventlowsvej 3, Korinth 5600 Faaborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 354.40 | ||||
| External services | -74.55 | ||||
| Gross profit | 279.85 | 147.96 | 85.92 | 13.42 | 412.91 |
| Employee benefit expenses | -54.54 | -33.09 | |||
| Total depreciation | -20.26 | -60.77 | -25.32 | -43.41 | -23.10 |
| EBIT | 259.60 | 32.65 | 27.51 | -29.99 | 389.81 |
| Other financial income | 0.09 | 0.70 | |||
| Other financial expenses | -8.98 | -3.58 | -3.59 | -6.08 | -6.26 |
| Pre-tax profit | 250.62 | 29.07 | 23.92 | -35.98 | 384.25 |
| Income taxes | -42.38 | -6.24 | -20.86 | 7.70 | -85.03 |
| Net earnings | 208.24 | 22.83 | 3.06 | -28.28 | 299.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 323.58 | 262.81 | 237.49 | 202.49 | 156.28 |
| Tangible assets total | 323.58 | 262.81 | 237.49 | 202.49 | 156.28 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.69 | 226.44 | 317.36 | 11.00 | |
| Prepayments and accrued income | 8.74 | 54.15 | 32.96 | 0.79 | |
| Current other receivables | 8.74 | 90.00 | 45.46 | ||
| Current deferred tax assets | 20.00 | 12.00 | |||
| Short term receivables total | 8.74 | 20.44 | 300.59 | 452.32 | 57.26 |
| Cash and bank deposits | 77.90 | 85.76 | 89.94 | 470.51 | |
| Cash and cash equivalents | 77.90 | 85.76 | 89.94 | 470.51 | |
| Balance sheet total (assets) | 410.22 | 369.01 | 538.08 | 744.74 | 684.05 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Shares repurchased | 61.00 | ||||
| Retained earnings | -54.00 | 97.74 | 120.57 | 123.63 | 40.85 |
| Profit of the financial year | 208.24 | 22.83 | 3.06 | -28.28 | 299.22 |
| Shareholders equity total | 259.24 | 225.57 | 228.63 | 200.35 | 506.07 |
| Provisions | 20.86 | 13.16 | 20.14 | ||
| Non-current owed to group member | 125.00 | 150.00 | |||
| Non-current liabilities total | 125.00 | 150.00 | |||
| Current loans from credit institutions | 40.86 | ||||
| Advances received | 274.65 | ||||
| Current trade creditors | 66.90 | 94.71 | 49.66 | ||
| Current owed to participating | 39.27 | 3.11 | 4.55 | 36.29 | |
| Short-term deferred tax liabilities | 42.38 | 6.25 | 71.88 | ||
| Other non-interest bearing current liabilities | 108.60 | 97.92 | 52.72 | 7.32 | |
| Current liabilities total | 150.98 | 143.43 | 163.59 | 381.23 | 157.84 |
| Balance sheet total (liabilities) | 410.22 | 369.01 | 538.08 | 744.74 | 684.05 |
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.