DEN FLEKSIBLE HÅNDVÆRKER ApS — Credit Rating and Financial Key Figures
CVR number: 36020172
Benediktevej 11 B, 6270 Tønder
leonhardt@c.dk
tel: 24641658
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 399.61 | 3 371.30 | 3 108.77 | 3 181.90 | 2 704.55 |
| Employee benefit expenses | -2 731.08 | -2 955.56 | -2 804.98 | -2 672.85 | -1 913.26 |
| Other operating expenses | -15.32 | -50.79 | -24.37 | -20.71 | -34.61 |
| Total depreciation | -35.00 | -36.69 | -35.65 | -34.00 | -15.31 |
| EBIT | 618.22 | 328.26 | 243.76 | 454.34 | 741.36 |
| Other financial income | 2.34 | 4.27 | 0.32 | 0.11 | 11.62 |
| Other financial expenses | -32.05 | -15.11 | -80.03 | -78.64 | - 115.56 |
| Pre-tax profit | 588.51 | 317.43 | 164.05 | ||
| Income taxes | - 129.75 | -71.24 | -46.91 | -84.70 | - 139.39 |
| Profit/loss from discontinued operations | 375.81 | 637.42 | |||
| Net earnings | 458.76 | 246.19 | 117.15 | 291.11 | 498.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 90.00 | 60.00 | 30.00 | ||
| Intangible assets total | 90.00 | 60.00 | 30.00 | ||
| Land and waters | 522.61 | 522.61 | 2 051.39 | 2 051.39 | 2 051.39 |
| Machinery and equipment | 6.65 | 24.96 | 19.31 | 15.31 | |
| Tangible assets total | 529.26 | 547.58 | 2 070.70 | 2 066.70 | 2 051.39 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 40.00 | 30.00 | 30.00 | 35.00 | 45.00 |
| Inventories total | 40.00 | 30.00 | 30.00 | 35.00 | 45.00 |
| Current trade debtors | 2 970.77 | 2 073.16 | 613.79 | 1 153.74 | 1 660.76 |
| Current amounts owed by group member comp. | 75.32 | 98.08 | 89.90 | 96.66 | 66.57 |
| Current other receivables | 512.79 | 1 440.00 | 2 013.78 | 1 651.24 | 1 771.44 |
| Short term receivables total | 3 558.88 | 3 611.24 | 2 717.48 | 2 901.64 | 3 498.77 |
| Cash and bank deposits | 168.80 | 65.13 | 134.56 | 215.79 | |
| Cash and cash equivalents | 168.80 | 65.13 | 134.56 | 215.79 | |
| Balance sheet total (assets) | 4 386.95 | 4 248.81 | 4 913.30 | 5 137.90 | 5 810.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | 135.00 |
| Retained earnings | 1 756.80 | 2 101.16 | 2 229.55 | 2 224.70 | 2 380.81 |
| Profit of the financial year | 458.76 | 246.19 | 117.15 | 291.11 | 498.03 |
| Shareholders equity total | 2 378.57 | 2 511.75 | 2 514.50 | 2 687.81 | 3 063.84 |
| Provisions | 5.21 | 3.52 | |||
| Non-current loans from credit institutions | 627.54 | 601.70 | 589.60 | ||
| Non-current liabilities total | 627.54 | 601.70 | 589.60 | ||
| Current loans from credit institutions | 440.71 | 408.40 | 374.92 | 936.42 | |
| Current trade creditors | 249.77 | 278.64 | 183.80 | 35.44 | 190.02 |
| Current owed to participating | 204.69 | 231.20 | 761.15 | 744.92 | 417.82 |
| Short-term deferred tax liabilities | 135.76 | 72.93 | 50.42 | 84.70 | 139.39 |
| Other non-interest bearing current liabilities | 1 412.96 | 710.06 | 367.48 | 608.42 | 473.86 |
| Current liabilities total | 2 003.17 | 1 733.54 | 1 771.27 | 1 848.40 | 2 157.51 |
| Balance sheet total (liabilities) | 4 386.95 | 4 248.81 | 4 913.30 | 5 137.90 | 5 810.95 |
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.