Inter-Silo Danmark ApS — Credit Rating and Financial Key Figures
CVR number: 37435260
Bøgvadvej 103, 7183 Randbøl
lars@inter-silo.com
tel: 69691969
www.inter-silo.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 452.94 | 3 873.82 | 4 429.24 | 3 256.24 | 1 485.80 |
| Employee benefit expenses | -2 004.93 | -3 882.70 | -4 102.94 | -3 190.19 | -1 765.72 |
| Total depreciation | - 146.13 | -89.72 | -93.35 | -45.62 | -25.91 |
| EBIT | - 698.12 | -98.60 | 232.95 | 20.44 | - 305.83 |
| Other financial income | -12.82 | ||||
| Other financial expenses | -7.32 | -23.46 | -38.80 | - 114.25 | -26.12 |
| Pre-tax profit | - 705.44 | - 134.88 | 194.15 | -93.82 | - 331.95 |
| Income taxes | 11.84 | 18.83 | 3.22 | 0.91 | 32.46 |
| Net earnings | - 693.59 | - 116.05 | 197.37 | -92.91 | - 299.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 224.24 | 67.64 | 112.34 | 70.98 | 21.04 |
| Tangible assets total | 224.24 | 67.64 | 112.34 | 70.98 | 21.04 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.92 | 486.62 | 7.38 | 32.39 | |
| Prepayments and accrued income | 7.11 | 131.54 | 94.83 | 7.96 | |
| Current deferred tax assets | 16.15 | 19.36 | 20.27 | 52.72 | |
| Short term receivables total | 0.92 | 23.25 | 637.51 | 122.48 | 93.07 |
| Cash and bank deposits | 526.79 | 1 275.74 | 1 535.33 | 13.53 | 118.08 |
| Cash and cash equivalents | 526.79 | 1 275.74 | 1 535.33 | 13.53 | 118.08 |
| Balance sheet total (assets) | 751.95 | 1 366.63 | 2 285.19 | 206.99 | 232.20 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 171.20 | - 522.40 | - 638.45 | - 441.08 | - 533.99 |
| Profit of the financial year | - 693.59 | - 116.05 | 197.37 | -92.91 | - 299.50 |
| Shareholders equity total | - 472.40 | - 588.45 | - 391.08 | - 483.99 | - 783.49 |
| Provisions | 2.68 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.15 | ||||
| Current trade creditors | 505.32 | 361.50 | 134.53 | 92.94 | 283.77 |
| Current owed to group member | 487.18 | 573.56 | 350.00 | ||
| Other non-interest bearing current liabilities | 228.02 | 1 593.58 | 2 541.74 | 24.48 | 381.91 |
| Current liabilities total | 1 221.66 | 1 955.08 | 2 676.27 | 690.98 | 1 015.68 |
| Balance sheet total (liabilities) | 751.95 | 1 366.63 | 2 285.19 | 206.99 | 232.20 |
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.