STRATOS INVEST A/S — Credit Rating and Financial Key Figures
CVR number: 33830513
Sct Knudsgade 1, 4100 Ringsted
tel: 70219451
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 335.49 | 10 023.97 | 7 532.62 | 7 107.35 | 7 138.07 |
Costs of management | -7 387.90 | -7 632.28 | -7 041.23 | -6 928.06 | -8 267.80 |
Other operating expenses | -1 020.73 | ||||
EBIT | -1 073.14 | 2 391.69 | 491.39 | 179.29 | -1 129.73 |
Other financial income | 75 493.84 | 6 547.90 | 5 999.15 | 32 860.56 | 35 987.25 |
Other financial expenses | -7 765.03 | -2 008.91 | -41 708.82 | -3 027.58 | -3 219.63 |
Pre-tax profit | 66 655.67 | 6 930.68 | -35 218.29 | 30 012.27 | 31 637.90 |
Income taxes | -15 011.31 | -1 066.52 | 7 722.48 | -6 615.90 | -7 641.81 |
Net earnings | 51 644.36 | 5 864.16 | -27 495.81 | 23 396.37 | 23 996.08 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 73 697.21 | 71 368.96 | 71 666.97 | 75 724.88 | 78 036.13 |
Machinery and equipment | 81.61 | 156.46 | 607.80 | 455.49 | 516.26 |
Tangible assets total | 73 778.82 | 71 525.43 | 72 274.77 | 76 180.38 | 78 552.39 |
Investments total | |||||
Non-current loans receivable | 1 268.20 | 1 268.20 | 1 268.20 | ||
Long term receivables total | 1 268.20 | 1 268.20 | 1 268.20 | ||
Raw materials and consumables | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
Finished products/goods | 17 901.29 | 21 439.89 | 24 344.35 | 29 297.41 | 34 375.93 |
Inventories total | 17 903.29 | 21 441.88 | 24 346.35 | 29 299.41 | 34 377.93 |
Current trade debtors | 67.10 | 5 156.97 | 212.27 | 21.28 | 99.97 |
Prepayments and accrued income | 8.01 | 3.83 | 4.64 | 110.42 | |
Current other receivables | 1 496.94 | 1 001.74 | 1 764.18 | 2 615.76 | 3 582.90 |
Current deferred tax assets | 3 183.70 | 3 658.50 | 12 526.43 | 6 945.20 | 4 989.20 |
Short term receivables total | 4 747.74 | 9 825.22 | 14 506.71 | 9 586.88 | 8 782.49 |
Other current investments | 194 213.52 | 239 267.74 | 197 909.08 | 210 790.73 | 221 073.28 |
Cash and bank deposits | 76 998.26 | 1 492.97 | 526.46 | 1 691.59 | 373.50 |
Cash and cash equivalents | 271 211.78 | 240 760.71 | 198 435.54 | 212 482.32 | 221 446.78 |
Balance sheet total (assets) | 367 641.63 | 343 553.24 | 310 831.57 | 328 817.19 | 344 427.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 25 000.00 | 25 000.00 | 25 000.00 | 25 000.00 | 25 000.00 |
Shares repurchased | 10 000.00 | 5 000.00 | 5 000.00 | 10 000.00 | 15 000.00 |
Retained earnings | 186 951.63 | 233 595.99 | 231 960.15 | 194 214.35 | 202 610.72 |
Profit of the financial year | 51 644.36 | 5 864.16 | -27 495.81 | 23 396.37 | 23 996.08 |
Shareholders equity total | 273 595.99 | 269 460.15 | 234 464.35 | 252 610.72 | 266 606.80 |
Non-current loans from credit institutions | 65 792.97 | 65 212.49 | 62 291.72 | 61 411.85 | 59 494.57 |
Non-current advances received | 4 389.75 | 4 411.05 | 4 416.26 | 4 505.41 | 4 597.69 |
Non-current other liabilities | 324.15 | ||||
Non-current liabilities total | 70 506.88 | 69 623.53 | 66 707.98 | 65 917.26 | 64 092.26 |
Current loans from credit institutions | 612.51 | 657.53 | 5 238.54 | 5 582.62 | 6 561.54 |
Current trade creditors | 497.90 | 486.74 | 655.42 | 789.66 | 499.46 |
Current owed to participating | 2 399.68 | 27.91 | 4.39 | ||
Short-term deferred tax liabilities | 15 075.41 | 678.63 | 1 790.42 | 4 182.68 | |
Other non-interest bearing current liabilities | 7 264.14 | 2 646.65 | 1 365.60 | 2 098.60 | 2 480.68 |
Accruals and deferred income | 88.80 | ||||
Current liabilities total | 23 538.76 | 4 469.55 | 9 659.24 | 10 289.20 | 13 728.74 |
Balance sheet total (liabilities) | 367 641.63 | 343 553.24 | 310 831.57 | 328 817.19 | 344 427.80 |
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.