SVENDBORG BUGSER A/S — Credit Rating and Financial Key Figures
CVR number: 21792802
Frederiksø 8, 5700 Svendborg
finance@nhtowage.dk
tel: 62222555
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 17 303.90 | 21 318.73 | 17 337.89 | 25 074.46 | 24 062.01 |
Employee benefit expenses | -17 115.73 | -15 569.31 | -14 264.30 | -15 213.80 | -16 873.86 |
Other operating expenses | -3.75 | ||||
Total depreciation | -5 144.12 | -4 907.65 | -3 528.91 | -4 138.19 | -4 764.36 |
EBIT | -4 955.95 | 841.77 | - 459.07 | 5 722.48 | 2 423.79 |
Other financial income | 95.14 | 37.40 | 16.40 | 2.48 | 120.38 |
Other financial expenses | - 863.26 | - 870.42 | - 599.77 | - 819.23 | -1 402.00 |
Pre-tax profit | -5 724.07 | 8.75 | -1 042.44 | 4 905.73 | 1 142.17 |
Income taxes | 625.72 | 181.18 | - 360.96 | 60.17 | 47.97 |
Net earnings | -5 098.35 | 189.93 | -1 403.40 | 4 965.90 | 1 190.14 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 59 849.49 | 58 829.53 | 50 063.11 | 61 184.00 | 58 527.71 |
Advance payments and construction in progress | 193.75 | ||||
Tangible assets total | 59 849.49 | 59 023.28 | 50 063.11 | 61 184.00 | 58 527.71 |
Other receivables | 286.82 | 295.20 | 298.50 | 306.50 | 306.50 |
Investments total | 286.82 | 295.20 | 298.50 | 306.50 | 306.50 |
Non-current loans receivable | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Long term receivables total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Raw materials and consumables | 1 198.13 | 281.45 | 839.70 | 2 065.82 | 1 460.39 |
Inventories total | 1 198.13 | 281.45 | 839.70 | 2 065.82 | 1 460.39 |
Current trade debtors | 3 086.20 | 2 292.78 | 4 682.62 | 3 215.51 | 2 618.73 |
Current amounts owed by group member comp. | 1 806.21 | 2.23 | 13.04 | 721.54 | |
Prepayments and accrued income | 145.34 | 159.47 | 135.22 | 109.18 | 131.95 |
Current other receivables | 230.87 | 409.41 | 169.70 | 181.63 | 250.65 |
Short term receivables total | 5 268.61 | 2 863.89 | 5 000.57 | 4 227.86 | 3 001.33 |
Cash and bank deposits | 116.42 | 3 219.01 | 6 679.67 | 11 177.49 | 10 499.65 |
Cash and cash equivalents | 116.42 | 3 219.01 | 6 679.67 | 11 177.49 | 10 499.65 |
Balance sheet total (assets) | 66 721.48 | 65 684.82 | 62 883.55 | 78 963.68 | 73 797.58 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Shares repurchased | 1 000.00 | ||||
Retained earnings | 36 790.25 | 31 691.90 | 31 881.83 | 29 478.43 | 34 444.33 |
Profit of the financial year | -5 098.35 | 189.93 | -1 403.40 | 4 965.90 | 1 190.14 |
Shareholders equity total | 32 291.90 | 32 481.83 | 31 078.42 | 36 044.33 | 36 234.47 |
Provisions | 3 060.97 | 2 879.79 | 3 240.75 | 3 180.58 | 3 102.14 |
Non-current loans from credit institutions | 6 886.08 | 21 821.15 | 18 548.08 | 27 094.11 | 23 834.52 |
Non-current other liabilities | 807.81 | 711.56 | |||
Non-current deferred tax liabilities | 734.67 | 749.73 | |||
Non-current liabilities total | 6 886.08 | 22 628.96 | 19 259.64 | 27 828.78 | 24 584.25 |
Current loans from credit institutions | 15 862.39 | 3 438.91 | 4 196.55 | 5 743.05 | 5 659.70 |
Current trade creditors | 1 957.33 | 1 600.48 | 2 334.04 | 3 613.36 | 2 293.46 |
Current owed to group member | 1 949.89 | 128.08 | 24.56 | 1.29 | 151.30 |
Short-term deferred tax liabilities | 30.47 | ||||
Other non-interest bearing current liabilities | 3 036.18 | 2 470.72 | 2 528.32 | 1 649.70 | 1 509.03 |
Accruals and deferred income | 1 676.74 | 56.07 | 221.27 | 902.58 | 232.77 |
Current liabilities total | 24 482.53 | 7 694.25 | 9 304.74 | 11 909.99 | 9 876.72 |
Balance sheet total (liabilities) | 66 721.48 | 65 684.82 | 62 883.55 | 78 963.68 | 73 797.58 |
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.