CF af 5. maj 2022 A/S — Credit Rating and Financial Key Figures
CVR number: 40314857
Vilhelmsborgvej 8, 7700 Thisted
Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 8 781.99 | 11 761.68 |
Employee benefit expenses | -8 146.25 | -12 048.54 |
Total depreciation | - 160.21 | - 214.56 |
EBIT | 475.53 | - 501.42 |
Other financial income | 38.23 | |
Other financial expenses | - 102.02 | - 265.05 |
Pre-tax profit | 373.51 | - 728.24 |
Income taxes | -96.39 | 143.10 |
Net earnings | 277.12 | - 585.13 |
Assets (kDKK)
2019 | 2020 | |
---|---|---|
Intangible assets total | ||
Buildings | 178.09 | 154.73 |
Machinery and equipment | 627.32 | 511.74 |
Tangible assets total | 805.41 | 666.46 |
Other receivables | 159.79 | 159.79 |
Investments total | 159.79 | 159.79 |
Long term receivables total | ||
Raw materials and consumables | 203.00 | |
Inventories total | 203.00 | |
Current trade debtors | 1 924.31 | 4 382.26 |
Prepayments and accrued income | 125.91 | 365.11 |
Current other receivables | 136.03 | 2 438.16 |
Current deferred tax assets | 25.19 | |
Short term receivables total | 2 186.25 | 7 210.73 |
Cash and bank deposits | 3 403.15 | 0.85 |
Cash and cash equivalents | 3 403.15 | 0.85 |
Balance sheet total (assets) | 6 554.60 | 8 240.83 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 400.00 | 400.00 |
Asset revaluation reserve | 396.86 | 291.25 |
Retained earnings | - 262.91 | 119.82 |
Profit of the financial year | 277.12 | - 585.13 |
Shareholders equity total | 811.06 | 225.93 |
Provisions | 117.91 | 50.00 |
Non-current other liabilities | 325.87 | 936.47 |
Non-current liabilities total | 325.87 | 936.47 |
Current loans from credit institutions | 1 188.71 | |
Advances received | 3 859.64 | 2 094.76 |
Current trade creditors | 310.00 | 1 151.37 |
Current owed to group member | 114.97 | |
Short-term deferred tax liabilities | 114.97 | |
Other non-interest bearing current liabilities | 1 015.13 | 2 478.62 |
Current liabilities total | 5 299.75 | 7 028.43 |
Balance sheet total (liabilities) | 6 554.60 | 8 240.83 |
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.