Samsø Tømrer Team ApS — Credit Rating and Financial Key Figures
CVR number: 40654151
Besser Hovedgade 39, 8305 Samsø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 624.96 | 1 156.32 | 1 708.52 | 1 341.12 | 1 908.81 |
| Employee benefit expenses | -1 312.75 | -1 107.72 | -1 356.10 | -1 588.79 | -1 646.09 |
| Total depreciation | -13.24 | -15.86 | -15.86 | -15.86 | -16.74 |
| EBIT | 298.96 | 32.74 | 336.55 | - 263.54 | 245.98 |
| Other financial income | 6.37 | 2.00 | 4.44 | 3.00 | 3.40 |
| Other financial expenses | -25.99 | -41.42 | -33.63 | -45.03 | -52.93 |
| Pre-tax profit | 279.34 | -6.69 | 307.36 | - 305.57 | 196.45 |
| Income taxes | -65.14 | 12.64 | -84.06 | 80.58 | -51.43 |
| Net earnings | 214.20 | 5.96 | 223.30 | - 224.99 | 145.02 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 32.38 | 31.50 | 30.63 | 29.75 | 28.00 |
| Machinery and equipment | 211.78 | 243.11 | 228.13 | 213.14 | 198.15 |
| Tangible assets total | 244.16 | 274.62 | 258.75 | 242.89 | 226.15 |
| Investments total | 29.00 | 7.25 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 306.55 | 275.00 | 268.00 | 295.00 | 340.00 |
| Inventories total | 306.55 | 275.00 | 268.00 | 295.00 | 340.00 |
| Current trade debtors | 184.07 | 356.20 | 680.68 | 354.56 | 316.35 |
| Current amounts owed by group member comp. | 166.74 | 174.32 | 175.71 | 131.79 | 200.64 |
| Prepayments and accrued income | 24.34 | 36.34 | 24.23 | 24.23 | 24.23 |
| Current other receivables | 185.08 | 12.00 | 12.00 | ||
| Current deferred tax assets | 47.67 | 17.44 | |||
| Short term receivables total | 560.23 | 566.86 | 880.61 | 570.25 | 570.66 |
| Cash and bank deposits | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Cash and cash equivalents | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Balance sheet total (assets) | 1 141.94 | 1 125.73 | 1 409.37 | 1 110.14 | 1 138.81 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 31.42 | 245.62 | 251.57 | 474.87 | 249.88 |
| Profit of the financial year | 214.20 | 5.96 | 223.30 | - 224.99 | 145.02 |
| Shareholders equity total | 295.62 | 301.57 | 524.87 | 299.88 | 444.90 |
| Provisions | 25.12 | 12.78 | 32.91 | 31.76 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 357.63 | 569.58 | 533.24 | 560.02 | 277.30 |
| Current trade creditors | 45.34 | 69.65 | 48.47 | 115.16 | 166.96 |
| Current owed to participating | 48.43 | 73.56 | 38.82 | 38.82 | 38.82 |
| Short-term deferred tax liabilities | 40.02 | 51.88 | |||
| Other non-interest bearing current liabilities | 329.78 | 98.59 | 179.18 | 96.27 | 179.07 |
| Current liabilities total | 821.20 | 811.37 | 851.58 | 810.26 | 662.15 |
| Balance sheet total (liabilities) | 1 141.94 | 1 125.73 | 1 409.37 | 1 110.14 | 1 138.81 |
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.