FixPhone Helsingør ApS — Credit Rating and Financial Key Figures
CVR number: 37615021
Stengade 34 A, 3000 Helsingør
info@fixphone.dk
tel: 70345603
www.fixphone.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 587.64 | 560.31 | 761.18 | 1 014.49 | 1 266.51 |
| Employee benefit expenses | - 283.77 | - 875.52 | - 543.18 | - 695.89 | - 913.37 |
| EBIT | 303.87 | - 315.21 | 217.99 | 318.60 | 353.14 |
| Other financial income | 0.18 | ||||
| Other financial expenses | -15.48 | -18.13 | -8.01 | -13.47 | -18.85 |
| Pre-tax profit | 288.39 | - 333.33 | 209.98 | 305.13 | 334.48 |
| Income taxes | -63.43 | -43.65 | -73.63 | ||
| Net earnings | 224.97 | - 333.33 | 209.98 | 261.48 | 260.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 72.00 | 74.84 | 74.84 | ||
| Investments total | 72.00 | 74.84 | 74.84 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 197.79 | 199.95 | 294.44 | 268.38 | 341.64 |
| Inventories total | 197.79 | 199.95 | 294.44 | 268.38 | 341.64 |
| Current trade debtors | 21.39 | 0.76 | 14.50 | ||
| Prepayments and accrued income | 3.07 | 12.01 | 21.03 | 17.27 | |
| Current other receivables | 30.90 | ||||
| Current deferred tax assets | 1.00 | 12.00 | |||
| Short term receivables total | 22.39 | 3.07 | 24.01 | 21.80 | 62.66 |
| Cash and bank deposits | 521.88 | 513.92 | 154.18 | 459.94 | 431.73 |
| Cash and cash equivalents | 521.88 | 513.92 | 154.18 | 459.94 | 431.73 |
| Balance sheet total (assets) | 742.06 | 716.94 | 544.63 | 824.96 | 910.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Shares repurchased | 300.00 | 100.00 | |||
| Other reserves | 42.42 | ||||
| Retained earnings | 2.27 | 269.66 | -63.68 | - 153.69 | 7.79 |
| Profit of the financial year | 224.97 | - 333.33 | 209.98 | 261.48 | 260.84 |
| Shareholders equity total | 389.66 | 56.32 | 266.31 | 527.79 | 488.63 |
| Non-current deferred tax liabilities | 40.88 | ||||
| Non-current liabilities total | 40.88 | ||||
| Advances received | 0.91 | 0.91 | 0.91 | 0.91 | |
| Current owed to participating | 93.65 | 93.65 | |||
| Current owed to group member | 33.65 | ||||
| Short-term deferred tax liabilities | 63.43 | 33.65 | 73.63 | ||
| Other non-interest bearing current liabilities | 195.33 | 525.18 | 277.42 | 262.61 | 314.04 |
| Current liabilities total | 352.40 | 619.74 | 278.33 | 297.17 | 422.24 |
| Balance sheet total (liabilities) | 742.06 | 716.94 | 544.63 | 824.96 | 910.87 |
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.