STESI ApS — Credit Rating and Financial Key Figures
CVR number: 29213852
Larsskovgyden 19, Anderup 5270 Odense N
steffen@stesi.dk
tel: 21266984
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 755.26 | 765.06 | 848.69 | 773.20 | 1 120.64 |
| Employee benefit expenses | - 720.18 | - 655.79 | - 535.13 | - 551.17 | - 419.04 |
| Total depreciation | -92.64 | -87.25 | -71.10 | -23.22 | -10.93 |
| EBIT | -57.57 | 22.02 | 242.46 | 198.81 | 690.67 |
| Other financial income | 3.17 | 3.48 | 7.60 | 23.39 | |
| Other financial expenses | -2.63 | -2.71 | -0.90 | -1.97 | -4.88 |
| Pre-tax profit | -60.20 | 22.49 | 245.05 | 204.44 | 709.19 |
| Income taxes | 13.24 | -4.95 | -53.91 | -44.98 | - 156.33 |
| Net earnings | -46.95 | 17.54 | 191.14 | 159.46 | 552.86 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 16.16 | ||||
| Buildings | 204.96 | 128.93 | |||
| Machinery and equipment | 52.90 | 29.67 | 419.36 | ||
| Other tangible assets | 124.37 | ||||
| Tangible assets total | 221.12 | 128.93 | 52.90 | 29.67 | 543.73 |
| Investments total | |||||
| Non-curr. owed by particip. interest comp. | 59.44 | ||||
| Non-current loans receivable | 59.49 | 59.60 | 149.00 | 149.00 | |
| Non-current other receivables | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | 149.49 | 149.44 | 149.60 | 239.00 | 239.00 |
| Semifinished products | 60.00 | 40.00 | 10.00 | ||
| Raw materials and consumables | 75.00 | 83.00 | 83.00 | 42.50 | 70.00 |
| Finished products/goods | 150.00 | 200.00 | |||
| Inventories total | 225.00 | 283.00 | 143.00 | 82.50 | 80.00 |
| Current trade debtors | 74.12 | 164.34 | 88.35 | 78.87 | 123.87 |
| Current amounts owed by group member comp. | 248.11 | 90.69 | 27.43 | ||
| Current other receivables | 1.18 | 17.20 | 137.51 | 70.92 | 95.21 |
| Current deferred tax assets | 2.32 | 4.17 | |||
| Short term receivables total | 75.31 | 181.53 | 476.28 | 244.65 | 246.52 |
| Other current investments | 417.55 | ||||
| Cash and bank deposits | 493.71 | 464.55 | 292.86 | 583.86 | 447.36 |
| Cash and cash equivalents | 493.71 | 464.55 | 292.86 | 583.86 | 864.90 |
| Balance sheet total (assets) | 1 164.63 | 1 207.46 | 1 114.64 | 1 179.68 | 1 974.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 100.00 | 159.00 | 400.00 | |
| Retained earnings | 584.14 | 437.19 | 354.72 | 386.86 | 146.33 |
| Profit of the financial year | -46.95 | 17.54 | 191.14 | 159.46 | 552.86 |
| Shareholders equity total | 662.19 | 679.73 | 770.86 | 830.33 | 1 224.19 |
| Provisions | 22.67 | 9.06 | 23.42 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 34.98 | 67.70 | 104.61 | 71.08 | 191.09 |
| Current owed to participating | 19.87 | ||||
| Current owed to group member | 173.62 | 50.82 | |||
| Short-term deferred tax liabilities | 15.20 | 18.56 | 65.29 | 112.12 | 175.57 |
| Other non-interest bearing current liabilities | 229.09 | 339.79 | 156.87 | 149.15 | 342.88 |
| Accruals and deferred income | 26.87 | 21.93 | 17.00 | 17.00 | 17.00 |
| Current liabilities total | 479.77 | 518.67 | 343.77 | 349.35 | 726.54 |
| Balance sheet total (liabilities) | 1 164.63 | 1 207.46 | 1 114.64 | 1 179.68 | 1 974.15 |
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.