SORØ AUTODELE & VÆRKTØJ ApS — Credit Rating and Financial Key Figures
CVR number: 10306876
Norgesvej 3, 4180 Sorø
tel: 57830834
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 236.18 | 266.37 | 300.58 | 144.73 | 288.40 |
| Employee benefit expenses | - 259.51 | - 270.16 | - 243.43 | - 217.12 | - 264.00 |
| Other operating expenses | -40.00 | -28.00 | |||
| Total depreciation | -30.00 | -40.00 | |||
| EBIT | -93.34 | -71.79 | 57.16 | -72.39 | 24.41 |
| Other financial income | 0.73 | 0.92 | 0.88 | 0.25 | 1.31 |
| Other financial expenses | -4.18 | -4.95 | -1.81 | -0.14 | |
| Pre-tax profit | -96.78 | -75.82 | 56.22 | -72.14 | 25.58 |
| Income taxes | 21.89 | 20.17 | -13.57 | 15.57 | -6.51 |
| Net earnings | -74.89 | -55.65 | 42.66 | -56.57 | 19.07 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 130.00 | ||||
| Tangible assets total | 130.00 | ||||
| Investments total | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 |
| Long term receivables total | |||||
| Finished products/goods | 164.06 | 106.79 | 87.08 | 46.13 | 94.22 |
| Inventories total | 164.06 | 106.79 | 87.08 | 46.13 | 94.22 |
| Current trade debtors | 72.56 | 137.85 | 129.21 | 203.72 | 99.59 |
| Current amounts owed by group member comp. | 17.32 | ||||
| Prepayments and accrued income | 3.12 | 4.43 | 3.48 | 3.85 | |
| Current other receivables | 7.57 | 21.42 | |||
| Current deferred tax assets | 32.04 | 25.05 | 7.00 | 22.57 | |
| Short term receivables total | 112.17 | 166.03 | 140.64 | 229.77 | 142.17 |
| Cash and bank deposits | 152.84 | 174.59 | 192.08 | 79.54 | 205.70 |
| Cash and cash equivalents | 152.84 | 174.59 | 192.08 | 79.54 | 205.70 |
| Balance sheet total (assets) | 579.95 | 468.29 | 440.69 | 376.33 | 462.97 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 201.00 | 201.00 | 201.00 | 201.00 | 201.00 |
| Retained earnings | 246.13 | 171.24 | 115.59 | 158.25 | 101.67 |
| Profit of the financial year | -74.89 | -55.65 | 42.66 | -56.57 | 19.07 |
| Shareholders equity total | 372.24 | 316.59 | 359.25 | 302.68 | 321.74 |
| Non-current deferred tax liabilities | 11.23 | 1.26 | |||
| Non-current liabilities total | 11.23 | 1.26 | |||
| Current trade creditors | 80.80 | 76.77 | 59.90 | 55.13 | 139.00 |
| Current owed to group member | 124.04 | 43.64 | 1.79 | ||
| Other non-interest bearing current liabilities | 2.87 | 31.30 | 8.52 | 18.52 | 0.97 |
| Current liabilities total | 207.70 | 151.70 | 70.20 | 73.65 | 139.97 |
| Balance sheet total (liabilities) | 579.95 | 468.29 | 440.69 | 376.33 | 462.97 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.