DANSK SPRINKLER TEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 33262124
Teknikvej 65 G, Hjallese 5260 Odense S
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 50 241.53 | 83 204.02 | 94 487.69 | 81 250.46 | 101 057.17 |
Employee benefit expenses | -51 903.42 | -74 100.54 | -84 182.39 | -92 060.92 | -84 793.79 |
Other operating expenses | -81.20 | - 108.00 | |||
Total depreciation | - 287.87 | -1 050.18 | -1 094.38 | -1 011.97 | -1 737.74 |
EBIT | -1 949.76 | 8 053.30 | 9 210.92 | -11 903.63 | 14 417.65 |
Other financial income | 5.10 | 496.72 | 499.28 | 1 592.92 | 702.73 |
Other financial expenses | - 794.79 | -1 544.35 | -1 414.15 | -1 340.24 | - 773.23 |
Net income from associates (fin.) | 380.11 | 757.56 | |||
Pre-tax profit | -2 739.45 | 7 005.66 | 8 296.05 | -11 270.84 | 15 104.71 |
Income taxes | 591.81 | -1 585.52 | -1 924.12 | 2 555.50 | -3 161.10 |
Net earnings | -2 147.64 | 5 420.14 | 6 371.93 | -8 715.34 | 11 943.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 3 475.93 | 2 989.18 | 2 430.94 | 1 636.51 | 854.68 |
Intangible assets total | 3 475.93 | 2 989.18 | 2 430.94 | 1 636.51 | 854.68 |
Machinery and equipment | 428.98 | 421.34 | 228.14 | 451.93 | 12 674.05 |
Advance payments and construction in progress | 4 532.98 | ||||
Tangible assets total | 428.98 | 421.34 | 228.14 | 4 984.91 | 12 674.05 |
Participating interests | 1 142.25 | 1 142.25 | 1 142.25 | 1 142.25 | |
Investments total | 1 142.25 | 1 142.25 | 1 142.25 | 1 142.25 | |
Non-current other receivables | 414.94 | 560.55 | 604.32 | 2 551.73 | 2 049.50 |
Long term receivables total | 414.94 | 560.55 | 604.32 | 2 551.73 | 2 049.50 |
Inventories total | |||||
Current trade debtors | 15 809.03 | 22 829.01 | 25 329.42 | 29 734.99 | 28 925.48 |
Current amounts owed by group member comp. | 350.03 | 114.66 | 114.66 | ||
Prepayments and accrued income | 850.39 | 1 789.46 | 1 747.63 | 718.23 | 1 024.39 |
Current other receivables | 3 353.38 | 1 977.75 | 2 284.23 | 31 783.58 | 18 743.26 |
Current deferred tax assets | 167.66 | 296.60 | 3.00 | ||
Short term receivables total | 20 362.83 | 26 596.22 | 29 528.93 | 62 648.06 | 48 810.79 |
Cash and bank deposits | 40 168.68 | 35 391.72 | 66 912.65 | 26 896.08 | 32 835.41 |
Cash and cash equivalents | 40 168.68 | 35 391.72 | 66 912.65 | 26 896.08 | 32 835.41 |
Balance sheet total (assets) | 64 851.35 | 67 101.25 | 100 847.23 | 99 859.55 | 98 366.68 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 726.66 | 886.43 | 886.43 | 886.43 | 886.43 |
Shares repurchased | 5 000.00 | 6 000.00 | |||
Retained earnings | 19 811.63 | 16 547.70 | 15 967.85 | 22 339.78 | 13 624.44 |
Profit of the financial year | -2 147.64 | 5 420.14 | 6 371.93 | -8 715.34 | 11 943.61 |
Shareholders equity total | 18 390.66 | 27 854.28 | 29 226.22 | 14 510.87 | 26 454.49 |
Provisions | 6 587.80 | 9 482.20 | 7 626.90 | 36 850.00 | 17 991.50 |
Non-current liabilities total | |||||
Current loans from credit institutions | 16.78 | 53.42 | 88.57 | ||
Current trade creditors | 3 583.59 | 5 617.09 | 9 951.17 | 10 178.08 | 11 207.28 |
Current owed to participating | 3 296.34 | ||||
Current owed to group member | 211.21 | 81.20 | 189.21 | ||
Short-term deferred tax liabilities | 477.69 | 993.89 | |||
Other non-interest bearing current liabilities | 18 005.27 | 11 251.41 | 11 179.29 | 14 723.40 | 14 078.99 |
Accruals and deferred income | 17 578.37 | 11 848.95 | 42 775.08 | 20 219.64 | 28 445.22 |
Current liabilities total | 39 872.89 | 29 764.77 | 63 994.11 | 48 498.67 | 53 920.70 |
Balance sheet total (liabilities) | 64 851.35 | 67 101.25 | 100 847.23 | 99 859.55 | 98 366.68 |
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.