DANFILTER ApS — Credit Rating and Financial Key Figures
CVR number: 10062527
Farum Gydevej 75, 3520 Farum
hf@danfilter.dk
tel: 19191406
www.danfilter.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 26 493.58 | 25 289.63 | |||
Purchases during the financial year | -8 419.05 | -8 800.19 | |||
External services | -6 593.99 | -6 160.18 | |||
Gross profit | 7 642.31 | 8 315.85 | 10 442.08 | 11 480.54 | 10 329.26 |
Employee benefit expenses | -5 975.85 | -7 434.47 | -8 175.64 | -9 355.07 | -9 328.63 |
Other operating expenses | -74.67 | ||||
Total depreciation | - 418.73 | - 771.97 | -1 082.71 | -1 039.54 | - 990.37 |
EBIT | 1 247.74 | 34.74 | 1 183.74 | 1 085.93 | 10.27 |
Other financial income | 146.17 | 178.91 | 493.91 | 1 002.37 | 177.63 |
Other financial expenses | - 341.95 | - 571.00 | - 605.47 | -1 292.62 | - 387.25 |
Pre-tax profit | 1 051.95 | - 357.34 | 1 072.18 | 795.68 | - 199.35 |
Income taxes | - 245.05 | 70.54 | - 239.33 | - 199.84 | 26.64 |
Net earnings | 806.90 | - 286.81 | 832.84 | 595.84 | - 172.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 128.58 | 55.91 | |||
Intangible assets total | 128.58 | 55.91 | |||
Machinery and equipment | 2 069.33 | 3 136.38 | 2 437.07 | 1 900.09 | 3 774.76 |
Tangible assets total | 2 069.33 | 3 136.38 | 2 437.07 | 1 900.09 | 3 774.76 |
Other receivables | 433.90 | 423.28 | 403.05 | 415.13 | 681.75 |
Investments total | 433.90 | 423.28 | 403.05 | 415.13 | 681.75 |
Long term receivables total | |||||
Raw materials and consumables | 2 099.45 | 3 383.78 | 3 252.90 | 3 988.95 | |
Finished products/goods | 1 721.16 | ||||
Inventories total | 1 721.16 | 2 099.45 | 3 383.78 | 3 252.90 | 3 988.95 |
Current trade debtors | 827.08 | 755.85 | 1 317.59 | 1 365.23 | 814.12 |
Current amounts owed by group member comp. | 3 087.91 | 2 406.24 | 2 917.77 | 59.17 | 43.27 |
Prepayments and accrued income | 58.16 | 143.34 | 68.47 | 273.74 | 254.77 |
Current other receivables | 349.81 | 688.66 | 669.56 | 349.81 | |
Current deferred tax assets | 1.31 | 27.95 | |||
Short term receivables total | 3 973.14 | 3 655.24 | 4 992.49 | 2 369.00 | 1 489.92 |
Other current investments | 3.89 | 3.73 | 3.73 | 3.73 | |
Cash and bank deposits | 127.18 | 1 662.27 | 719.52 | 182.32 | 103.27 |
Cash and cash equivalents | 131.07 | 1 666.00 | 723.25 | 186.05 | 103.27 |
Balance sheet total (assets) | 8 457.18 | 11 036.26 | 11 939.63 | 8 123.18 | 10 038.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 201.00 | 201.00 | 202.00 | 202.00 | 202.00 |
Shares repurchased | 750.00 | 250.00 | 250.00 | ||
Retained earnings | 732.71 | 1 539.61 | 1 002.80 | 1 585.64 | 2 181.49 |
Profit of the financial year | 806.90 | - 286.81 | 832.84 | 595.84 | - 172.71 |
Shareholders equity total | 2 490.61 | 1 453.80 | 2 287.64 | 2 633.49 | 2 210.78 |
Provisions | 124.21 | 53.67 | 62.75 | ||
Non-current loans from credit institutions | 1 500.81 | ||||
Non-current leasing loans | 1 732.52 | 1 015.66 | 752.93 | 1 491.02 | |
Non-current other liabilities | 210.99 | 2 692.09 | 3 659.97 | ||
Non-current deferred tax liabilities | 530.88 | 567.31 | |||
Non-current liabilities total | 1 711.79 | 4 424.61 | 4 675.63 | 1 283.81 | 2 058.33 |
Current loans from credit institutions | 1 637.11 | 1 333.12 | 2 008.07 | 1 252.99 | 2 095.81 |
Current trade creditors | 1 082.42 | 901.86 | 925.21 | 1 277.83 | 1 892.48 |
Current owed to participating | 73.91 | 1.28 | 21.68 | 21.79 | |
Current owed to group member | 109.13 | ||||
Short-term deferred tax liabilities | 78.19 | 230.25 | 254.83 | ||
Other non-interest bearing current liabilities | 1 258.94 | 2 867.92 | 1 750.07 | 1 398.56 | 1 650.32 |
Current liabilities total | 4 130.57 | 5 104.18 | 4 913.60 | 4 205.89 | 5 769.55 |
Balance sheet total (liabilities) | 8 457.18 | 11 036.26 | 11 939.63 | 8 123.18 | 10 038.66 |
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.