Sun design RF ApS — Credit Rating and Financial Key Figures
CVR number: 39768542
Håndværkervænget 16, 3400 Hillerød
rikkeafabricius@gmail.com
tel: 22181237
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 761.00 | 991.35 | 1 836.58 | 2 065.59 | 1 920.58 |
| Employee benefit expenses | - 639.00 | - 904.09 | -1 641.20 | -1 588.09 | -1 702.52 |
| Total depreciation | -58.00 | -44.38 | -95.82 | - 104.37 | - 114.42 |
| EBIT | 64.00 | 42.88 | 99.56 | 373.13 | 103.64 |
| Other financial income | 0.10 | 0.33 | |||
| Other financial expenses | -1.00 | -4.45 | -8.86 | -15.02 | -26.82 |
| Pre-tax profit | 63.00 | 38.43 | 90.70 | 358.22 | 77.15 |
| Income taxes | -17.00 | -5.20 | -23.33 | -82.34 | -27.75 |
| Net earnings | 46.00 | 33.23 | 67.37 | 275.87 | 49.40 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 21.00 | 17.86 | 14.29 | 10.72 | 7.15 |
| Intangible assets total | 21.00 | 17.86 | 14.29 | 10.72 | 7.15 |
| Buildings | 303.89 | 549.14 | 507.57 | ||
| Machinery and equipment | 175.00 | 140.08 | 190.31 | 138.32 | 89.89 |
| Tangible assets total | 175.00 | 140.08 | 494.20 | 687.47 | 597.46 |
| Investments total | 45.00 | 45.19 | 55.19 | ||
| Non-current other receivables | 55.19 | 55.19 | |||
| Long term receivables total | 55.19 | 55.19 | |||
| Raw materials and consumables | 425.00 | 415.00 | 315.00 | ||
| Inventories total | 425.00 | 415.00 | 315.00 | ||
| Current trade debtors | 224.00 | 1 532.03 | 146.42 | 211.85 | 679.18 |
| Prepayments and accrued income | 30.00 | ||||
| Current other receivables | 159.00 | 271.46 | 204.85 | 520.00 | |
| Short term receivables total | 413.00 | 1 803.49 | 351.27 | 211.85 | 1 199.18 |
| Cash and bank deposits | 4.00 | 68.16 | 503.08 | 1 016.75 | 235.76 |
| Cash and cash equivalents | 4.00 | 68.16 | 503.08 | 1 016.75 | 235.76 |
| Balance sheet total (assets) | 658.00 | 2 074.78 | 1 843.03 | 2 396.98 | 2 409.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | |
| Other reserves | 40.00 | ||||
| Retained earnings | -40.00 | 6.38 | 39.61 | 106.98 | 382.85 |
| Profit of the financial year | 46.00 | 33.23 | 67.37 | 275.87 | 49.40 |
| Shareholders equity total | 46.00 | 79.61 | 146.98 | 422.85 | 472.25 |
| Provisions | 1.99 | 9.08 | 23.84 | 38.57 | |
| Non-current loans from credit institutions | 63.77 | 63.77 | 63.77 | 19.02 | |
| Non-current liabilities total | 63.77 | 63.77 | 63.77 | 19.02 | |
| Advances received | 3.00 | ||||
| Current trade creditors | 28.00 | ||||
| Current owed to participating | 495.00 | 1 445.37 | 1 226.52 | 1 114.65 | 1 271.25 |
| Current owed to group member | 38.64 | ||||
| Short-term deferred tax liabilities | 17.00 | 3.21 | 8.24 | 63.58 | 7.02 |
| Other non-interest bearing current liabilities | 100.00 | 477.83 | 388.45 | 708.28 | 535.00 |
| Current liabilities total | 612.00 | 1 929.42 | 1 623.20 | 1 886.51 | 1 879.90 |
| Balance sheet total (liabilities) | 658.00 | 2 074.78 | 1 843.03 | 2 396.98 | 2 409.74 |
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.