Odder Varmeværk Syd ApS — Credit Rating and Financial Key Figures
CVR number: 41211636
Persievej 5, Ørting 8300 Odder
Income statement (kDKK)
2020 | 2021 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 11 949.28 | 9 031.64 |
Other operating income | 1 883.00 | |
Costs of manufacturing | -5 402.92 | -6 930.76 |
Gross profit | 6 546.36 | 2 100.88 |
Costs of management | - 888.79 | - 226.10 |
Costs of distribution | -4 605.33 | -3 029.22 |
EBIT | 1 052.24 | -1 154.43 |
Other financial income | 0.16 | 7.93 |
Other financial expenses | -1 052.40 | 546.62 |
Pre-tax profit | 189.88 | |
Income taxes | - 189.88 | |
Net earnings |
Assets (kDKK)
2020 | 2021 | |
---|---|---|
Intangible assets total | ||
Land and waters | 1 119.12 | 1 027.36 |
Buildings | 4 863.41 | 22 582.45 |
Machinery and equipment | 3 567.57 | 3 429.59 |
Advance payments and construction in progress | 17 837.98 | |
Tangible assets total | 27 388.08 | 27 039.40 |
Investments total | ||
Non-current loans receivable | 1.00 | 1.00 |
Long term receivables total | 1.00 | 1.00 |
Inventories total | ||
Current trade debtors | 130.06 | |
Current amounts owed by group member comp. | 2 828.94 | 640.20 |
Prepayments and accrued income | 1.22 | |
Current other receivables | 4 206.10 | 5 710.23 |
Short term receivables total | 7 165.09 | 6 351.65 |
Cash and bank deposits | 2 846.77 | 1 815.40 |
Cash and cash equivalents | 2 846.77 | 1 815.40 |
Balance sheet total (assets) | 37 400.95 | 35 207.45 |
Equity and liabilities (kDKK)
2020 | 2021 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 155.69 | 155.69 |
Shareholders equity total | 195.69 | 195.69 |
Provisions | 2 864.91 | 2 283.57 |
Non-current loans from credit institutions | 28 093.99 | 24 844.39 |
Non-current advances received | 485.05 | 468.32 |
Non-current liabilities total | 28 579.03 | 25 312.72 |
Current loans from credit institutions | 2 366.42 | 2 818.82 |
Current trade creditors | 3 376.25 | 4 379.35 |
Current owed to group member | 217.31 | |
Other non-interest bearing current liabilities | 18.65 | |
Current liabilities total | 5 761.31 | 7 415.47 |
Balance sheet total (liabilities) | 37 400.95 | 35 207.45 |
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.