SILVAMAX A/S
CVR number: 30899148
Hårevej 15, Faurskov 5560 Aarup
tel: 31329638
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8 232.40 | -2 703.55 | - 944.96 | -1 450.10 | -1 206.05 |
| Employee benefit expenses | -1 665.51 | - 153.26 | - 106.02 | -65.15 | |
| Total depreciation | - 220.58 | - 228.81 | - 188.55 | -11.06 | -8.34 |
| EBIT | -10 118.49 | -3 085.62 | -1 239.53 | -1 526.32 | -1 214.39 |
| Other financial income | 2 411.88 | 2 081.99 | 2 084.19 | 2 109.24 | 2 205.62 |
| Other financial expenses | -2 416.72 | -2 803.58 | -2 810.77 | -2 430.66 | -3 550.49 |
| Net income from associates (fin.) | -2 806.51 | 1 385.60 | |||
| Pre-tax profit | -12 929.84 | -2 421.62 | -1 966.12 | -1 847.73 | -2 559.25 |
| Income taxes | -1 470.20 | 236.37 | 55.03 | 50.78 | 4.81 |
| Net earnings | -14 400.04 | -2 185.24 | -1 911.08 | -1 796.95 | -2 554.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 32.24 | 16.12 | |||
| Intangible assets total | 32.24 | 16.12 | |||
| Land and waters | 7 755.02 | 7 755.02 | |||
| Machinery and equipment | 498.38 | 191.84 | 19.41 | 8.34 | |
| Tangible assets total | 8 253.40 | 7 946.86 | 19.41 | 8.34 | |
| Holdings in group member companies | 6 666.81 | 6 666.81 | 6 666.81 | 6 666.81 | 6 666.81 |
| Investments total | 6 666.81 | 6 666.81 | 6 666.81 | 6 666.81 | 6 666.81 |
| Non-curr. owed by group member comp. | 148.37 | ||||
| Long term receivables total | 148.37 | ||||
| Finished products/goods | 3 796.53 | 2 144.20 | 1 031.74 | 150.00 | |
| Inventories total | 3 796.53 | 2 144.20 | 1 031.74 | 150.00 | |
| Current trade debtors | 53.51 | 120.30 | 142.90 | ||
| Current amounts owed by group member comp. | 49 685.35 | 52 555.24 | 52 930.73 | 53 187.32 | 54 443.17 |
| Prepayments and accrued income | 0.87 | 4.78 | 2.64 | ||
| Current other receivables | 259.87 | 84.20 | 29.74 | 167.89 | 34.92 |
| Short term receivables total | 49 999.60 | 52 759.74 | 53 108.14 | 53 357.85 | 54 478.09 |
| Cash and bank deposits | 1 336.55 | 327.74 | 319.04 | 193.36 | 0.07 |
| Cash and cash equivalents | 1 336.55 | 327.74 | 319.04 | 193.36 | 0.07 |
| Balance sheet total (assets) | 70 085.13 | 69 861.46 | 61 145.13 | 60 524.72 | 61 144.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 8 400.00 | 8 400.00 | 8 400.00 | 8 400.00 | 8 400.00 |
| Retained earnings | 1 771.79 | -12 628.25 | -14 813.49 | -16 724.57 | -18 521.52 |
| Profit of the financial year | -14 400.04 | -2 185.24 | -1 911.08 | -1 796.95 | -2 554.45 |
| Shareholders equity total | -4 228.25 | -6 413.49 | -8 324.57 | -10 121.52 | -12 675.97 |
| Provisions | 236.37 | ||||
| Non-current loans from credit institutions | 3 754.53 | 3 507.95 | 34 951.50 | 33 538.31 | |
| Non-current owed to group member | 12 000.00 | 9 250.00 | 9 250.00 | 9 250.00 | |
| Non-current other liabilities | 4 000.00 | 8 625.00 | 8 625.00 | ||
| Non-current deferred tax liabilities | 8 625.00 | ||||
| Non-current liabilities total | 19 754.53 | 21 382.95 | 17 875.00 | 52 826.50 | 33 538.31 |
| Current loans from credit institutions | 52 190.82 | 52 560.95 | 47 097.51 | 14 872.72 | 16 778.89 |
| Current trade creditors | 1 740.49 | 371.05 | 770.54 | 739.48 | 445.25 |
| Current owed to group member | 388.87 | 690.75 | 1 193.18 | 11 031.90 | |
| Other non-interest bearing current liabilities | 391.17 | 1 571.13 | 3 035.91 | 1 014.37 | 12 026.60 |
| Current liabilities total | 54 322.48 | 54 892.00 | 51 594.70 | 17 819.74 | 40 282.64 |
| Balance sheet total (liabilities) | 70 085.13 | 69 861.46 | 61 145.13 | 60 524.72 | 61 144.98 |
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.