Spivi Danmark ApS — Credit Rating and Financial Key Figures
CVR number: 38832921
Korsgade 1, 7700 Thisted
Income statement (kDKK)
2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 523.07 | - 255.39 | - 493.67 | - 702.76 |
| Employee benefit expenses | - 685.66 | - 866.84 | -1 558.44 | |
| Other operating expenses | -37.31 | |||
| Total depreciation | -15.67 | - 204.73 | ||
| EBIT | 1 523.07 | - 941.06 | -1 376.18 | -2 503.25 |
| Other financial income | 3.43 | 352.28 | ||
| Other financial expenses | -12.80 | - 422.05 | - 532.69 | -1 903.62 |
| Pre-tax profit | 1 510.26 | -1 359.67 | -1 908.87 | -4 054.59 |
| Income taxes | - 332.73 | 298.14 | 420.44 | 376.94 |
| Net earnings | 1 177.53 | -1 061.53 | -1 488.43 | -3 677.65 |
Assets (kDKK)
2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 35.74 | 26.31 | ||
| Intangible assets total | 35.74 | 26.31 | ||
| Machinery and equipment | 245.47 | 258.98 | ||
| Tangible assets total | 245.47 | 258.98 | ||
| Other receivables | 49.32 | 49.32 | 49.32 | |
| Investments total | 49.32 | 49.32 | 49.32 | |
| Long term receivables total | ||||
| Finished products/goods | 287.80 | 287.80 | 954.80 | 2 287.48 |
| Advance payments | 1 206.24 | |||
| Inventories total | 287.80 | 1 494.04 | 954.80 | 2 287.48 |
| Current trade debtors | 2 196.78 | 1 350.72 | 3 771.32 | 4 988.90 |
| Current amounts owed by group member comp. | 215.79 | 3 677.99 | 3 321.34 | |
| Prepayments and accrued income | 8 074.40 | 6 606.20 | 4 857.22 | 2 434.92 |
| Current other receivables | 67.74 | 536.24 | 792.40 | 818.08 |
| Current deferred tax assets | 298.14 | 718.59 | 611.62 | |
| Short term receivables total | 10 338.92 | 9 007.09 | 13 817.52 | 12 174.85 |
| Cash and bank deposits | 192.29 | 383.29 | 271.67 | 908.65 |
| Cash and cash equivalents | 192.29 | 383.29 | 271.67 | 908.65 |
| Balance sheet total (assets) | 10 819.02 | 10 933.74 | 15 374.51 | 15 705.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -74.25 | 1 103.29 | 41.76 | 3 753.33 |
| Profit of the financial year | 1 177.53 | -1 061.53 | -1 488.43 | -3 677.65 |
| Shareholders equity total | 1 153.29 | 91.76 | -1 396.67 | 125.68 |
| Non-current liabilities total | ||||
| Advances received | 160.42 | 701.26 | ||
| Current trade creditors | 617.42 | 1 755.60 | 4 472.11 | 3 639.47 |
| Current owed to group member | 8 577.82 | 8 075.06 | 12 288.64 | 11 823.61 |
| Short-term deferred tax liabilities | 310.07 | 310.07 | ||
| Other non-interest bearing current liabilities | 10.43 | 116.83 | ||
| Current liabilities total | 9 665.73 | 10 841.98 | 16 771.18 | 15 579.91 |
| Balance sheet total (liabilities) | 10 819.02 | 10 933.74 | 15 374.51 | 15 705.59 |
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.