STORM PEDERSEN HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 28519761
Engdraget 4, Vistoft 8420 Knebel
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -16.96 | -49.48 | -40.66 | - 181.87 | - 288.22 |
Other operating expenses | -1 750.00 | ||||
EBIT | -16.96 | -1 799.48 | -40.66 | - 181.87 | - 288.22 |
Other financial income | 5 251.10 | 16 091.74 | 2 544.28 | 12 250.28 | 17 562.96 |
Other financial expenses | - 217.29 | - 127.42 | -14 472.77 | - 860.54 | - 183.11 |
Income from other inv. held as non-curr. assets | 495.20 | 471.95 | |||
Net income from associates (fin.) | 130 359.11 | 18 681.71 | 102 434.13 | 274.88 | -1 771.03 |
Pre-tax profit | 135 375.96 | 32 846.54 | 90 464.97 | 11 977.96 | 15 792.55 |
Income taxes | -1 105.30 | -3 501.26 | 2 620.02 | -3 153.47 | -3 880.29 |
Net earnings | 134 270.66 | 29 345.29 | 93 084.99 | 8 824.49 | 11 912.26 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 30 625.00 | 44 483.72 | 53 815.80 | 56 168.04 | 59 114.90 |
Participating interests | 2 911.87 | 2 911.87 | 840.70 | 8 000.00 | 8 000.00 |
Investments total | 33 536.87 | 47 395.59 | 54 656.50 | 64 168.04 | 67 114.90 |
Non-curr. owed by group member comp. | 3 333.75 | 1 639.16 | |||
Non-current loans receivable | 44 611.79 | 92 821.54 | 129 847.29 | 131 474.44 | 124 156.90 |
Non-current other receivables | 7 500.00 | ||||
Long term receivables total | 44 611.79 | 92 821.54 | 137 347.29 | 134 808.19 | 125 796.07 |
Inventories total | |||||
Current amounts owed by group member comp. | 36 320.85 | 61 209.62 | 68 106.46 | 73 384.91 | 110 719.28 |
Current owed by particip. interest comp. | 4 132.10 | 1 082.00 | |||
Current other receivables | 0.02 | 18 469.19 | 13 795.39 | ||
Current deferred tax assets | 2 726.98 | 227.26 | |||
Short term receivables total | 36 320.87 | 61 209.62 | 70 833.44 | 96 213.45 | 125 596.67 |
Cash and bank deposits | 57 074.28 | 1 004.59 | 29 774.43 | 8 129.00 | 7 344.41 |
Cash and cash equivalents | 57 074.28 | 1 004.59 | 29 774.43 | 8 129.00 | 7 344.41 |
Balance sheet total (assets) | 171 543.81 | 202 431.33 | 292 611.65 | 303 318.68 | 325 852.04 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 4 300.00 | 113.00 | 114.40 | 239.80 | |
Other reserves | 13 858.72 | 18 873.80 | 23 420.93 | 21 532.10 | |
Retained earnings | 30 923.77 | 155 499.70 | 179 715.51 | 268 253.37 | 278 609.09 |
Profit of the financial year | 134 270.66 | 29 345.29 | 93 084.99 | 8 824.49 | 11 912.26 |
Shareholders equity total | 169 619.43 | 198 941.71 | 291 913.70 | 300 623.78 | 312 418.25 |
Provisions | 382.12 | ||||
Non-current deferred tax liabilities | 1 368.07 | ||||
Non-current liabilities total | 1 368.07 | ||||
Current loans from credit institutions | 8 704.35 | ||||
Current trade creditors | 28.38 | 13.00 | 13.00 | 39.10 | 39.10 |
Current owed to group member | 179.56 | 303.37 | 262.52 | 899.16 | 2 238.46 |
Short-term deferred tax liabilities | 1 014.45 | 3 173.25 | 2 437.72 | ||
Other non-interest bearing current liabilities | 702.00 | 422.43 | 6.45 | 14.16 | |
Current liabilities total | 1 924.39 | 3 489.62 | 697.95 | 944.71 | 13 433.79 |
Balance sheet total (liabilities) | 171 543.81 | 202 431.33 | 292 611.65 | 303 318.68 | 325 852.04 |
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.