STAR INVEST A/S — Credit Rating and Financial Key Figures
CVR number: 10027012
Bygholm Søpark 21 B, 8700 Horsens
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 583.02 | 2 345.82 | 929.80 | -4 287.77 | -5 109.39 |
Employee benefit expenses | -5 442.81 | -5 733.18 | -5 793.89 | -6 001.14 | -6 148.73 |
Total depreciation | -81.37 | - 221.46 | -81.27 | -81.25 | -86.76 |
EBIT | -3 941.16 | -3 608.81 | -4 945.37 | -10 370.16 | -11 344.88 |
Other financial income | 7 524.19 | 37 322.87 | 19 298.88 | 44 663.87 | 27 584.95 |
Other financial expenses | -5 005.95 | -5 596.24 | -21 320.68 | -8 361.15 | -7 463.41 |
Net income from associates (fin.) | 1 595.80 | - 338.11 | 918.33 | 906.84 | 1 056.68 |
Pre-tax profit | 172.88 | 27 779.71 | -6 048.84 | 26 839.40 | 9 833.34 |
Income taxes | 1 220.94 | -4 139.47 | 3 796.16 | -6 159.50 | -2 106.78 |
Net earnings | 1 393.83 | 23 640.24 | -2 252.68 | 20 679.89 | 7 726.56 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 225.91 | 2 152.93 | 2 181.91 | 2 100.66 | 2 013.90 |
Machinery and equipment | 511.50 | 363.02 | 363.00 | 363.00 | 363.00 |
Tangible assets total | 2 737.41 | 2 515.95 | 2 544.91 | 2 463.66 | 2 376.90 |
Participating interests | 26 431.26 | 26 093.15 | 26 761.48 | 20 668.32 | 21 725.00 |
Investments total | 26 431.26 | 26 093.15 | 26 761.48 | 20 668.32 | 21 725.00 |
Non-current loans receivable | 339 596.96 | 352 917.41 | 350 896.22 | 364 375.21 | 375 871.93 |
Long term receivables total | 339 596.96 | 352 917.41 | 350 896.22 | 364 375.21 | 375 871.93 |
Finished products/goods | 80 963.80 | 78 163.78 | 77 449.46 | 70 498.25 | 57 793.77 |
Inventories total | 80 963.80 | 78 163.78 | 77 449.46 | 70 498.25 | 57 793.77 |
Prepayments and accrued income | 51.88 | 17.13 | |||
Current other receivables | 669.36 | 14 338.08 | 1 618.67 | 1 172.21 | 1 747.18 |
Current deferred tax assets | 5 727.99 | 3 243.09 | 7 871.87 | 2 393.60 | 1 784.12 |
Short term receivables total | 6 449.23 | 17 581.17 | 9 507.66 | 3 565.81 | 3 531.30 |
Cash and bank deposits | 9 461.32 | 862.03 | 4 527.33 | 18 583.89 | 14 654.58 |
Cash and cash equivalents | 9 461.32 | 862.03 | 4 527.33 | 18 583.89 | 14 654.58 |
Balance sheet total (assets) | 465 639.99 | 478 133.50 | 471 687.07 | 480 155.16 | 475 953.48 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
Shares repurchased | 6 000.00 | 6 000.00 | 10 000.00 | 10 000.00 | 8 000.00 |
Other reserves | 15 743.00 | 17 093.15 | 17 761.48 | 13 668.32 | 14 725.00 |
Retained earnings | 341 832.30 | 335 875.97 | 348 847.88 | 340 688.36 | 352 311.58 |
Profit of the financial year | 1 393.83 | 23 640.24 | -2 252.68 | 20 679.89 | 7 726.56 |
Shareholders equity total | 374 969.12 | 392 609.37 | 384 356.69 | 395 036.58 | 392 763.14 |
Non-current other liabilities | 1 093.13 | 1 010.63 | |||
Non-current deferred tax liabilities | 928.13 | 766.58 | 654.17 | ||
Non-current liabilities total | 1 093.13 | 1 010.63 | 928.13 | 766.58 | 654.17 |
Current loans from credit institutions | 13.15 | 5.08 | 14.04 | 84.89 | 114.56 |
Current trade creditors | 158.25 | 118.00 | 89.77 | 89.77 | 89.62 |
Current owed to participating | 56 510.25 | 55 132.12 | 55 758.31 | 55 411.89 | 58 360.94 |
Short-term deferred tax liabilities | 811.39 | 161.19 | |||
Other non-interest bearing current liabilities | 32 525.08 | 28 948.11 | 30 289.89 | 27 625.84 | 23 601.32 |
Accruals and deferred income | 371.02 | 310.20 | 250.25 | 328.21 | 208.54 |
Current liabilities total | 89 577.74 | 84 513.51 | 86 402.26 | 84 351.99 | 82 536.17 |
Balance sheet total (liabilities) | 465 639.99 | 478 133.50 | 471 687.07 | 480 155.16 | 475 953.48 |
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.