E & L SIMONSEN ApS — Credit Rating and Financial Key Figures
CVR number: 26785642
Fasanvej 6, 7130 Juelsminde
tel: 75694557
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 45.03 | -31.15 | 68.01 | - 223.16 | -26.45 |
| Costs of management | -3.06 | -2.98 | -3.83 | -9.20 | -9.02 |
| EBIT | 41.97 | -34.13 | 64.18 | - 232.36 | -35.48 |
| Other financial income | 308.90 | 143.58 | 726.72 | 146.13 | 701.89 |
| Other financial expenses | -32.15 | -5.19 | -20.99 | - 750.14 | - 283.62 |
| Net income from associates (fin.) | 873.82 | 1 036.42 | 1 026.32 | 757.07 | 521.03 |
| Pre-tax profit | 1 192.54 | 1 140.69 | 1 796.23 | -79.29 | 903.82 |
| Income taxes | -71.92 | -21.98 | - 109.99 | 208.03 | - 131.14 |
| Net earnings | 1 120.62 | 1 118.71 | 1 686.24 | 128.74 | 772.68 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 762.39 | 2 708.01 | 2 653.63 | 2 597.01 | 2 686.18 |
| Machinery and equipment | 104.79 | 72.14 | 39.49 | 62.03 | 49.29 |
| Tangible assets total | 2 867.18 | 2 780.15 | 2 693.11 | 2 659.04 | 2 735.47 |
| Holdings in group member companies | 2 779.85 | 3 016.27 | 3 042.60 | 3 299.67 | 2 446.10 |
| Investments total | 2 779.85 | 3 016.27 | 3 042.60 | 3 299.67 | 2 446.10 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.63 | 15.63 | |||
| Current amounts owed by group member comp. | 313.58 | 394.26 | |||
| Current other receivables | 61.85 | 582.50 | 974.13 | 730.26 | 152.28 |
| Current deferred tax assets | 37.28 | 249.47 | 26.42 | 856.45 | 511.72 |
| Short term receivables total | 428.35 | 847.60 | 1 000.55 | 1 586.71 | 1 058.26 |
| Other current investments | 3 007.64 | 4 139.31 | 5 919.55 | 6 780.09 | 7 160.89 |
| Cash and bank deposits | 3 880.08 | 3 770.76 | 3 829.71 | 2 251.17 | 103.43 |
| Cash and cash equivalents | 6 887.72 | 7 910.07 | 9 749.26 | 9 031.26 | 7 264.32 |
| Balance sheet total (assets) | 12 963.11 | 14 554.08 | 16 485.51 | 16 576.68 | 13 504.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 6 000.00 | ||||
| Other reserves | 2 529.26 | 2 765.68 | 2 792.01 | 2 549.08 | 3 070.11 |
| Retained earnings | 9 015.92 | 9 900.12 | 10 992.51 | 6 921.67 | 6 529.39 |
| Profit of the financial year | 1 120.62 | 1 118.71 | 1 686.24 | 128.74 | 772.68 |
| Shareholders equity total | 12 790.81 | 13 909.52 | 15 595.76 | 15 724.49 | 10 497.18 |
| Provisions | 149.86 | 155.37 | 159.85 | 34.91 | 164.18 |
| Non-current liabilities total | |||||
| Current trade creditors | 23.89 | 1.17 | 220.03 | ||
| Current owed to group member | 444.54 | 704.55 | 713.44 | 1 406.12 | |
| Short-term deferred tax liabilities | 200.86 | ||||
| Other non-interest bearing current liabilities | 22.44 | 20.77 | 25.36 | 102.67 | 1 015.78 |
| Current liabilities total | 22.44 | 489.20 | 729.91 | 817.28 | 2 842.79 |
| Balance sheet total (liabilities) | 12 963.11 | 14 554.08 | 16 485.51 | 16 576.68 | 13 504.15 |
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.