ØFO - ØSTJYDSK FACADERENS OG OVERFLADEBEHANDLING ApS — Credit Rating and Financial Key Figures
CVR number: 27176615
Mariagervej 455 B, Hvidsten 8981 Spentrup
tel: 87828109
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 257.96 | 6 349.58 | 6 031.74 | 6 914.42 | 6 130.37 |
| Employee benefit expenses | -6 341.64 | -5 736.81 | -5 549.94 | -6 768.09 | -6 266.31 |
| Other operating expenses | - 110.00 | -0.31 | |||
| Total depreciation | - 530.86 | - 405.12 | - 325.70 | - 181.33 | - 127.95 |
| EBIT | 1 385.46 | 207.65 | 156.10 | - 145.01 | - 264.20 |
| Other financial income | 45.18 | 55.65 | 70.45 | 28.74 | 17.93 |
| Other financial expenses | - 233.01 | - 200.48 | - 235.79 | - 288.61 | - 280.01 |
| Pre-tax profit | 1 197.63 | 62.82 | -9.23 | - 404.88 | - 526.28 |
| Income taxes | - 275.98 | -43.53 | -21.18 | 63.64 | 8.21 |
| Net earnings | 921.65 | 19.29 | -30.42 | - 341.24 | - 518.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 24.20 | 40.61 | 51.09 | ||
| Machinery and equipment | 1 146.88 | 944.26 | 493.74 | 234.77 | 101.07 |
| Tangible assets total | 1 146.88 | 944.26 | 517.94 | 275.38 | 152.17 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 434.13 | 628.40 | 831.69 | 736.29 | 611.15 |
| Inventories total | 434.13 | 628.40 | 831.69 | 736.29 | 611.15 |
| Current trade debtors | 4 208.74 | 4 114.33 | 4 436.98 | 4 110.42 | 5 032.02 |
| Current amounts owed by group member comp. | 327.97 | 774.42 | 639.15 | 242.80 | 263.97 |
| Prepayments and accrued income | 120.64 | 81.36 | 99.53 | 67.88 | 80.64 |
| Current other receivables | 100.01 | 333.54 | 488.12 | 145.36 | 39.56 |
| Current deferred tax assets | 16.48 | 21.40 | 30.82 | 94.46 | 102.66 |
| Short term receivables total | 4 773.85 | 5 325.04 | 5 694.60 | 4 660.91 | 5 518.85 |
| Cash and bank deposits | 0.99 | 1.32 | 1.24 | 0.67 | |
| Cash and cash equivalents | 0.99 | 1.32 | 1.24 | 0.67 | |
| Balance sheet total (assets) | 6 355.86 | 6 899.02 | 7 045.48 | 5 673.25 | 6 282.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 180.45 | 2 102.10 | 2 121.39 | 2 090.97 | 1 749.73 |
| Profit of the financial year | 921.65 | 19.29 | -30.42 | - 341.24 | - 518.08 |
| Shareholders equity total | 2 227.10 | 2 246.39 | 2 215.97 | 1 874.73 | 1 356.65 |
| Non-current loans from credit institutions | 490.30 | 353.59 | 116.89 | 94.43 | 51.71 |
| Non-current other liabilities | 192.92 | 477.71 | 489.00 | ||
| Non-current deferred tax liabilities | 498.98 | 519.42 | |||
| Non-current liabilities total | 683.23 | 831.30 | 605.88 | 593.41 | 571.14 |
| Current loans from credit institutions | 640.89 | 667.09 | 1 453.69 | 1 490.42 | 1 764.72 |
| Current trade creditors | 869.48 | 516.62 | 647.74 | 620.74 | 447.02 |
| Current owed to participating | 174.19 | ||||
| Short-term deferred tax liabilities | 201.54 | 48.44 | 32.69 | ||
| Other non-interest bearing current liabilities | 1 554.22 | 2 577.91 | 2 047.53 | 1 036.05 | 2 087.99 |
| Accruals and deferred income | 5.20 | 11.27 | 41.96 | 57.90 | 54.64 |
| Current liabilities total | 3 445.53 | 3 821.33 | 4 223.62 | 3 205.11 | 4 354.37 |
| Balance sheet total (liabilities) | 6 355.85 | 6 899.02 | 7 045.48 | 5 673.25 | 6 282.16 |
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.