SVENDBORG FORSYNINGSSERVICE A/S
CVR number: 33081146
Ryttermarken 21, 5700 Svendborg
post@vandogaffald.dk
tel: 63215515
www.vandogaffald.dk
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 50.74 | 52.09 | 57.59 | 61.19 | 64.34 |
Costs of manufacturing | -50.67 | -52.50 | |||
Gross profit | 11.86 | 11.29 | 11.75 | 10.52 | 11.83 |
Costs of management | -9.56 | -11.37 | |||
EBIT | 1.31 | 2.40 | 2.07 | 0.96 | 0.46 |
Other financial income | 0.38 | 1.12 | |||
Other financial expenses | -1.00 | -0.63 | |||
Pre-tax profit | 0.50 | 1.26 | 1.17 | 0.35 | 0.96 |
Income taxes | -0.08 | -0.21 | |||
Net earnings | 0.50 | 1.26 | 1.17 | 0.27 | 0.74 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 0.28 | 0.17 | |||
Intangible assets total | 0.28 | 0.17 | |||
Land and waters | 29.11 | 28.32 | |||
Machinery and equipment | 1.06 | 0.61 | |||
Advance payments and construction in progress | 0.28 | 3.82 | |||
Tangible assets total | 30.45 | 32.74 | |||
Participating interests | 0.27 | 0.27 | |||
Other receivables | 42.02 | 48.01 | 42.58 | ||
Investments total | 42.02 | 48.01 | 42.58 | 0.27 | 0.27 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 0.23 | 0.29 | |||
Current amounts owed by group member comp. | 1.14 | 6.38 | |||
Prepayments and accrued income | 0.10 | ||||
Current other receivables | 0.11 | ||||
Short term receivables total | 1.58 | 6.67 | |||
Cash and bank deposits | 2.95 | 3.60 | |||
Cash and cash equivalents | 2.95 | 3.60 | |||
Balance sheet total (assets) | 42.02 | 48.01 | 42.58 | 35.54 | 43.45 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 4.12 | 5.38 | 6.55 | 0.50 | 0.50 |
Shares repurchased | 0.20 | ||||
Retained earnings | -0.50 | -1.26 | -1.17 | 5.85 | 6.32 |
Profit of the financial year | 0.50 | 1.26 | 1.17 | 0.27 | 0.74 |
Shareholders equity total | 4.12 | 5.38 | 6.55 | 6.82 | 7.56 |
Provisions | 0.76 | 0.58 | |||
Non-current loans from credit institutions | 13.64 | 12.28 | |||
Non-current other liabilities | 3.33 | 3.44 | |||
Non-current liabilities total | 16.97 | 15.73 | |||
Current loans from credit institutions | 1.33 | 1.36 | |||
Current trade creditors | 1.44 | 2.01 | |||
Current owed to group member | 4.29 | 11.61 | |||
Short-term deferred tax liabilities | 0.24 | 0.39 | |||
Other non-interest bearing current liabilities | -3.61 | -11.16 | |||
Current liabilities total | 3.69 | 4.21 | |||
Balance sheet total (liabilities) | 4.12 | 5.38 | 6.55 | 28.23 | 28.08 |
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.