SIGN SERVICE A/S — Credit Rating and Financial Key Figures
CVR number: 15149183
Overholmvej 10, 8722 Hedensted
tel: 75899200
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 678.97 | 7 023.33 | 9 168.54 | 10 225.87 | 10 644.88 |
Costs of management | -2 897.90 | -2 486.31 | -2 578.90 | -2 288.36 | -2 226.95 |
Costs of distribution | -4 628.62 | -4 149.29 | -4 535.58 | -5 668.22 | -5 763.49 |
Total depreciation | - 895.34 | - 598.35 | - 565.06 | - 865.29 | - 736.12 |
EBIT | 152.46 | 387.72 | 2 054.06 | 2 269.30 | 2 654.44 |
Other financial income | 105.09 | 39.91 | 41.47 | 64.35 | 41.22 |
Other financial expenses | - 161.12 | - 104.21 | -50.57 | -75.82 | -50.86 |
Net income from associates (fin.) | 488.72 | 164.70 | -90.89 | 292.09 | 458.57 |
Pre-tax profit | 585.15 | 488.13 | 1 954.07 | 2 549.92 | 3 103.39 |
Income taxes | -25.70 | -64.52 | - 444.18 | - 496.59 | - 603.00 |
Net earnings | 559.45 | 423.61 | 1 509.89 | 2 053.33 | 2 500.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 76.33 | 66.03 | 55.58 | 45.13 | 34.68 |
Intangible assets total | 76.33 | 66.03 | 55.58 | 45.13 | 34.68 |
Buildings | 2 357.33 | 1 769.28 | 2 177.13 | 1 422.49 | 1 306.82 |
Tangible assets total | 2 357.33 | 1 769.28 | 2 177.13 | 1 422.49 | 1 306.82 |
Participating interests | 939.37 | 1 084.84 | 993.77 | 1 285.74 | 1 558.21 |
Investments total | 939.37 | 1 084.84 | 993.77 | 1 285.74 | 1 558.21 |
Non-curr. owed by particip. interest comp. | 930.00 | 405.58 | 370.85 | ||
Long term receivables total | 930.00 | 405.58 | 370.85 | ||
Raw materials and consumables | 7 286.24 | 6 653.86 | 8 430.18 | 7 841.16 | 7 294.51 |
Finished products/goods | 351.33 | 45.37 | 72.89 | 48.24 | 346.15 |
Inventories total | 7 637.57 | 6 699.23 | 8 503.07 | 7 889.40 | 7 640.66 |
Current trade debtors | 4 023.76 | 1 834.99 | 2 303.50 | 2 771.49 | 2 468.81 |
Current amounts owed by group member comp. | 925.69 | ||||
Prepayments and accrued income | 67.24 | 141.31 | 180.74 | 177.31 | 172.28 |
Current other receivables | 313.77 | 504.43 | 3 752.64 | 404.03 | 319.94 |
Current deferred tax assets | 535.88 | 459.36 | 359.19 | 259.40 | 221.32 |
Short term receivables total | 4 940.65 | 2 940.09 | 6 596.08 | 3 612.23 | 4 108.05 |
Other current investments | 50.00 | 50.00 | 50.00 | 20.00 | 20.00 |
Cash and bank deposits | 27.57 | 4 398.24 | 2 012.30 | 1 576.08 | 1 295.74 |
Cash and cash equivalents | 77.57 | 4 448.24 | 2 062.30 | 1 596.08 | 1 315.74 |
Balance sheet total (assets) | 16 958.82 | 17 413.29 | 20 758.77 | 15 851.08 | 15 964.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 900.00 | 1 900.00 | 1 900.00 | 1 900.00 | 1 900.00 |
Shares repurchased | 530.00 | 400.00 | 1 500.00 | 4 000.00 | 2 800.00 |
Other reserves | 137.41 | 282.88 | 191.80 | 483.78 | 756.25 |
Retained earnings | 4 404.57 | 4 399.32 | 3 413.82 | 631.62 | - 387.71 |
Profit of the financial year | 559.45 | 423.61 | 1 509.89 | 2 053.33 | 2 500.39 |
Shareholders equity total | 7 531.43 | 7 405.81 | 8 515.52 | 9 068.73 | 7 568.93 |
Non-current leasing loans | 543.01 | 412.08 | 276.98 | ||
Non-current other liabilities | 161.38 | 358.25 | 319.65 | ||
Non-current deferred tax liabilities | 326.36 | 286.65 | |||
Non-current liabilities total | 704.39 | 770.33 | 596.63 | 326.36 | 286.65 |
Current loans from credit institutions | 1 994.57 | 130.93 | 276.98 | 1 627.72 | |
Current trade creditors | 4 366.56 | 3 839.64 | 5 005.02 | 2 921.54 | 3 216.58 |
Current owed to participating | 59.44 | 58.01 | 53.14 | 89.51 | |
Current owed to group member | 148.85 | ||||
Short-term deferred tax liabilities | 148.85 | 359.38 | |||
Other non-interest bearing current liabilities | 2 302.42 | 5 208.57 | 6 588.46 | 3 019.11 | 2 756.06 |
Current liabilities total | 8 723.00 | 9 237.16 | 11 646.62 | 6 455.99 | 8 108.59 |
Balance sheet total (liabilities) | 16 958.82 | 17 413.29 | 20 758.77 | 15 851.08 | 15 964.17 |
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.