STELLA NOVA COPENHAGEN A/S — Credit Rating and Financial Key Figures
CVR number: 26987288
Glentevej 70 B, 2400 København NV
finance@stella-nova.dk
tel: 33308989
www.stella-nova.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 708.26 | 3 344.81 | 6 940.18 | 7 304.03 | 4 002.27 |
| Employee benefit expenses | -3 107.74 | -2 712.95 | -2 298.48 | -3 792.61 | -3 861.76 |
| Total depreciation | - 378.36 | - 313.25 | -1 179.86 | -2 000.59 | -2 058.49 |
| EBIT | -2 777.83 | 318.61 | 3 461.84 | 1 510.84 | -1 917.98 |
| Other financial income | 231.50 | 222.76 | 584.09 | 1 234.10 | 398.00 |
| Other financial expenses | - 762.75 | - 724.84 | -1 310.83 | -2 228.15 | -1 675.32 |
| Pre-tax profit | -3 309.09 | - 183.47 | 2 735.10 | 516.78 | -3 195.30 |
| Income taxes | 96.46 | ||||
| Net earnings | -3 309.09 | - 183.47 | 2 735.10 | 613.24 | -3 195.30 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 2 201.59 | 2 656.94 | 2 766.54 | ||
| Goodwill | 602.80 | 527.45 | 452.10 | 281.40 | |
| Intangible assets total | 602.80 | 527.45 | 2 653.69 | 2 938.34 | 2 766.54 |
| Buildings | 307.21 | 119.28 | 32.88 | 165.68 | 125.00 |
| Machinery and equipment | 343.43 | 262.96 | 212.47 | 65.98 | 66.00 |
| Tangible assets total | 650.64 | 382.24 | 245.35 | 231.66 | 190.99 |
| Investments total | 271.82 | 184.61 | 201.67 | 320.80 | 263.01 |
| Long term receivables total | |||||
| Finished products/goods | 3 033.53 | 2 889.44 | 4 772.32 | 5 966.72 | 3 967.57 |
| Inventories total | 3 033.53 | 2 889.44 | 4 772.32 | 5 966.72 | 3 967.57 |
| Current trade debtors | 798.67 | 1 224.03 | 2 862.89 | 2 999.02 | 5 149.46 |
| Current amounts owed by group member comp. | 96.46 | 96.46 | |||
| Prepayments and accrued income | 2 195.64 | 3 126.08 | 426.65 | 1 369.66 | 185.21 |
| Current other receivables | 21.10 | 291.44 | 334.54 | 122.82 | 227.88 |
| Short term receivables total | 3 015.40 | 4 641.55 | 3 624.09 | 4 587.97 | 5 659.01 |
| Cash and bank deposits | 20.92 | 111.44 | 225.09 | 118.07 | 53.46 |
| Cash and cash equivalents | 20.92 | 111.44 | 225.09 | 118.07 | 53.46 |
| Balance sheet total (assets) | 7 595.12 | 8 736.73 | 11 722.21 | 14 163.56 | 12 900.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Other reserves | 2 072.43 | 2 157.90 | |||
| Retained earnings | 3 686.36 | 377.27 | -1 365.16 | - 702.49 | 1 511.90 |
| Profit of the financial year | -3 309.09 | - 183.47 | 2 735.10 | 613.24 | -3 195.30 |
| Shareholders equity total | 777.27 | 593.81 | 1 769.94 | 2 383.18 | 874.51 |
| Non-current owed to group member | 844.42 | 1 657.43 | 1 643.01 | 2 137.70 | 32.79 |
| Non-current deferred tax liabilities | 98.45 | 101.51 | |||
| Non-current liabilities total | 844.42 | 1 657.43 | 1 643.01 | 2 236.16 | 134.29 |
| Current loans from credit institutions | 3 313.62 | 2 738.30 | 3 161.31 | 3 951.75 | 3 136.84 |
| Advances received | 55.50 | 56.47 | 163.29 | ||
| Current trade creditors | 2 203.41 | 3 040.84 | 2 924.79 | 2 728.90 | 3 825.22 |
| Current owed to group member | 443.31 | ||||
| Other non-interest bearing current liabilities | 456.40 | 706.35 | 2 167.66 | 2 807.10 | 4 323.13 |
| Current liabilities total | 5 973.42 | 6 485.49 | 8 309.26 | 9 544.22 | 11 891.79 |
| Balance sheet total (liabilities) | 7 595.12 | 8 736.73 | 11 722.21 | 14 163.56 | 12 900.59 |
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.