Furesø Varmeservice ApS — Credit Rating and Financial Key Figures
CVR number: 40641025
Orehøjvej 7, Ganløse Ore 3500 Værløse
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 5 174.00 | 5 008.58 | 5 772.59 | 5 561.33 |
| Employee benefit expenses | -4 689.00 | -4 878.87 | -5 071.13 | -5 120.90 |
| Other operating expenses | -17.15 | |||
| Total depreciation | -18.00 | -38.55 | -92.67 | - 168.73 |
| EBIT | 467.00 | 91.16 | 608.78 | 254.55 |
| Other financial income | 9.00 | 8.48 | 2.44 | 9.19 |
| Other financial expenses | -14.00 | -11.98 | -6.69 | -2.61 |
| Pre-tax profit | 462.00 | 87.66 | 604.53 | 261.12 |
| Income taxes | - 112.00 | -24.42 | -86.31 | -59.37 |
| Net earnings | 350.00 | 63.24 | 518.23 | 201.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 64.00 | 115.92 | 303.47 | 549.98 |
| Tangible assets total | 64.00 | 115.92 | 303.47 | 549.98 |
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 239.00 | 353.25 | 910.98 | 593.29 |
| Inventories total | 239.00 | 353.25 | 910.98 | 593.29 |
| Current trade debtors | 634.00 | 530.86 | 974.61 | 789.40 |
| Prepayments and accrued income | 76.00 | 244.82 | 279.61 | 170.91 |
| Current other receivables | 265.00 | 28.27 | 76.70 | 160.09 |
| Short term receivables total | 975.00 | 803.95 | 1 330.92 | 1 120.40 |
| Cash and bank deposits | 504.00 | 230.30 | 101.69 | 175.16 |
| Cash and cash equivalents | 504.00 | 230.30 | 101.69 | 175.16 |
| Balance sheet total (assets) | 1 782.00 | 1 503.41 | 2 647.06 | 2 438.84 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 350.03 | 413.26 | 931.49 | |
| Profit of the financial year | 350.00 | 63.24 | 518.23 | 201.75 |
| Shareholders equity total | 390.00 | 453.26 | 971.49 | 1 173.24 |
| Provisions | 17.00 | 41.74 | 1.75 | 3.72 |
| Non-current liabilities total | ||||
| Advances received | 94.00 | |||
| Current trade creditors | 426.00 | 292.07 | 444.00 | 216.75 |
| Current owed to participating | 14.18 | 516.85 | 490.37 | |
| Short-term deferred tax liabilities | 95.00 | 80.30 | 31.86 | |
| Other non-interest bearing current liabilities | 760.00 | 702.16 | 632.67 | 522.90 |
| Current liabilities total | 1 375.00 | 1 008.41 | 1 673.82 | 1 261.88 |
| Balance sheet total (liabilities) | 1 782.00 | 1 503.41 | 2 647.06 | 2 438.84 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.