INTERNATIONAL STARCH INSTITUTE A/S — Credit Rating and Financial Key Figures
CVR number: 17703188
Agro Food Park 13, 8200 Aarhus N
lars.thomsen@starch.dk
tel: 87300222
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 26 599.79 | 7 331.48 | 15 838.19 | 19 497.52 | 20 619.74 |
| Employee benefit expenses | -4 871.35 | -4 603.77 | -4 788.97 | -4 818.35 | -4 972.48 |
| Other operating expenses | -28.53 | ||||
| Total depreciation | - 166.88 | - 172.20 | - 160.12 | - 170.18 | - 173.87 |
| EBIT | 21 561.56 | 2 555.51 | 10 860.57 | 14 508.99 | 15 473.40 |
| Other financial income | 286.01 | 875.24 | 434.27 | 1 656.17 | 2 302.09 |
| Other financial expenses | -1 073.30 | - 344.32 | - 176.12 | - 519.47 | - 803.36 |
| Income from other inv. held as non-curr. assets | 14.46 | 17.16 | 0.20 | 17.28 | |
| Pre-tax profit | 20 774.26 | 3 100.89 | 11 135.88 | 15 645.89 | 16 989.41 |
| Income taxes | -4 576.28 | - 684.93 | -2 454.24 | -3 444.98 | -3 739.56 |
| Net earnings | 16 197.98 | 2 415.96 | 8 681.64 | 12 200.91 | 13 249.84 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 574.35 | 444.95 | 1 661.57 | ||
| Machinery and equipment | 1 628.43 | 2 768.24 | |||
| Tangible assets total | 574.35 | 444.95 | 1 661.57 | 1 628.43 | 2 768.24 |
| Investments total | |||||
| Non-current loans receivable | 26.90 | 41.36 | 58.52 | 58.72 | 76.00 |
| Long term receivables total | 26.90 | 41.36 | 58.52 | 58.72 | 76.00 |
| Finished products/goods | 229.91 | ||||
| Advance payments | 1 140.28 | ||||
| Inventories total | 229.91 | 1 140.28 | |||
| Current trade debtors | 918.63 | 94.74 | 4 426.27 | 14 268.33 | 683.59 |
| Current amounts owed by group member comp. | 13 242.84 | 12 023.28 | 1 637.81 | ||
| Prepayments and accrued income | 453.07 | 55.46 | 22.52 | 24.16 | 610.27 |
| Current other receivables | 12 085.25 | 18 829.21 | 17 982.34 | 4 494.63 | 8 058.14 |
| Current deferred tax assets | 349.02 | 0.53 | 0.74 | 1 487.07 | |
| Short term receivables total | 26 699.80 | 31 351.72 | 24 069.46 | 18 787.85 | 10 839.08 |
| Cash and bank deposits | 67 055.31 | 22 826.22 | 42 858.22 | 66 526.87 | 78 760.12 |
| Cash and cash equivalents | 67 055.31 | 22 826.22 | 42 858.22 | 66 526.87 | 78 760.12 |
| Balance sheet total (assets) | 94 356.35 | 54 894.15 | 68 647.77 | 88 142.14 | 92 443.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 20 000.00 | 10 000.00 | 8 000.00 | 12 000.00 | 13 000.00 |
| Retained earnings | 32 290.45 | 38 488.43 | 32 904.39 | 29 945.43 | 28 786.93 |
| Profit of the financial year | 16 197.98 | 2 415.96 | 8 681.64 | 12 200.91 | 13 249.84 |
| Shareholders equity total | 68 988.43 | 51 404.39 | 50 086.03 | 54 646.34 | 55 536.77 |
| Provisions | 1 600.63 | 2 634.15 | 5 088.39 | 8 533.38 | 13 758.67 |
| Non-current liabilities total | |||||
| Advances received | 11 933.50 | 16 470.66 | 3 977.40 | ||
| Current trade creditors | 842.18 | 586.10 | 1 380.66 | 3 392.46 | 2 199.71 |
| Current owed to participating | 7.93 | 11.21 | 18.29 | 19.65 | 24.52 |
| Current owed to group member | 4 456.37 | 16 887.22 | |||
| Short-term deferred tax liabilities | 21 992.96 | ||||
| Other non-interest bearing current liabilities | 924.22 | 258.30 | 140.90 | 623.28 | 59.15 |
| Current liabilities total | 23 767.29 | 855.61 | 13 473.35 | 24 962.42 | 23 148.00 |
| Balance sheet total (liabilities) | 94 356.35 | 54 894.15 | 68 647.77 | 88 142.14 | 92 443.44 |
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.