SENGEEXPERTEN, VEJLE A/S — Credit Rating and Financial Key Figures
CVR number: 30496418
Staldgaardsgade 10, 7100 Vejle
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 646.97 | 7 909.24 | 6 918.87 | 3 471.46 | 4 889.86 |
Employee benefit expenses | -3 899.26 | -5 014.80 | -5 173.93 | -3 634.49 | -3 839.19 |
Other operating expenses | -5.00 | ||||
Total depreciation | -17.56 | -20.34 | -17.81 | -26.75 | -23.58 |
EBIT | 730.15 | 2 869.10 | 1 727.13 | - 189.78 | 1 027.08 |
Other financial income | -39.42 | 187.45 | 96.07 | 115.60 | 263.10 |
Other financial expenses | - 147.75 | - 181.44 | - 459.44 | - 257.99 | - 259.83 |
Pre-tax profit | 542.97 | 2 875.11 | 1 363.76 | - 332.17 | 1 030.35 |
Income taxes | - 134.10 | - 638.38 | - 303.84 | 71.64 | - 227.90 |
Net earnings | 408.87 | 2 236.73 | 1 059.92 | - 260.54 | 802.45 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 88.76 | 43.43 | 75.62 | 73.87 | 50.29 |
Tangible assets total | 88.76 | 43.43 | 75.62 | 73.87 | 50.29 |
Other receivables | 129.42 | 129.42 | 129.42 | 129.42 | 129.42 |
Investments total | 129.42 | 129.42 | 129.42 | 129.42 | 129.42 |
Long term receivables total | |||||
Raw materials and consumables | 5 835.34 | 6 517.67 | 8 048.37 | 6 760.84 | 6 459.18 |
Inventories total | 5 835.34 | 6 517.67 | 8 048.37 | 6 760.84 | 6 459.18 |
Current trade debtors | 358.68 | 398.66 | 132.58 | 499.66 | 462.37 |
Current amounts owed by group member comp. | 162.82 | 138.41 | 470.88 | ||
Prepayments and accrued income | 87.18 | 143.06 | 72.84 | 60.02 | 52.47 |
Current other receivables | 54.60 | 789.36 | 76.70 | 91.22 | 149.75 |
Current deferred tax assets | 61.03 | 22.54 | |||
Short term receivables total | 663.27 | 1 469.49 | 753.01 | 711.93 | 687.13 |
Other current investments | 1 582.16 | 2 160.66 | 1 916.78 | 2 029.19 | 2 088.73 |
Cash and bank deposits | 36.85 | 835.32 | 217.88 | 63.45 | 577.28 |
Cash and cash equivalents | 1 619.00 | 2 995.99 | 2 134.66 | 2 092.65 | 2 666.01 |
Balance sheet total (assets) | 8 335.80 | 11 156.00 | 11 141.08 | 9 768.71 | 9 992.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 300.00 | 2 000.00 | 3 290.00 | 800.00 | |
Retained earnings | 3 096.89 | 1 505.76 | 452.49 | 1 512.40 | 451.87 |
Profit of the financial year | 408.87 | 2 236.73 | 1 059.92 | - 260.54 | 802.45 |
Shareholders equity total | 4 305.76 | 6 242.48 | 5 302.40 | 1 751.87 | 2 554.32 |
Provisions | 14.85 | 16.75 | 10.61 | ||
Non-current other liabilities | 143.84 | ||||
Non-current deferred tax liabilities | 113.48 | 634.25 | 290.30 | 189.42 | |
Non-current liabilities total | 257.31 | 634.25 | 290.30 | 189.42 | |
Current loans from credit institutions | 74.03 | 1 645.60 | 1 826.00 | ||
Advances received | 957.47 | 1 272.41 | 625.41 | 492.31 | 1 192.88 |
Current trade creditors | 1 604.84 | 1 743.59 | 1 142.98 | 1 271.44 | 1 861.76 |
Current owed to group member | 2 969.59 | 3 186.36 | |||
Short-term deferred tax liabilities | 299.49 | 113.48 | 634.25 | 290.30 | |
Other non-interest bearing current liabilities | 822.06 | 1 133.04 | 1 489.53 | 1 167.21 | 1 007.28 |
Current liabilities total | 3 757.88 | 4 262.51 | 5 537.77 | 8 016.84 | 7 248.28 |
Balance sheet total (liabilities) | 8 335.80 | 11 156.00 | 11 141.08 | 9 768.71 | 9 992.02 |
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.