STS ESTATE A/S — Credit Rating and Financial Key Figures
CVR number: 29528845
Grønnegade 18, Tåsinge 5700 Svendborg
tel: 20222745
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 084.23 | 1 103.31 | 1 336.34 | 2 869.20 | 1 004.09 |
| Employee benefit expenses | - 398.10 | -79.01 | -16.57 | -64.51 | - 316.73 |
| Total depreciation | -70.03 | -70.03 | -70.03 | -5.67 | |
| Reduction in value of non-current assets | 8.56 | 1 186.42 | 1 284.00 | -2 743.00 | 122.31 |
| EBIT | 624.66 | 2 140.69 | 2 533.74 | 56.03 | 809.68 |
| Other financial income | 1 106.26 | 435.75 | 970.30 | 331.61 | 687.06 |
| Other financial expenses | - 126.46 | -18.60 | -58.91 | -1 054.35 | - 331.49 |
| Net income from associates (fin.) | 148.09 | - 109.63 | 100.64 | 48.33 | 86.86 |
| Pre-tax profit | 1 752.55 | 2 448.22 | 3 545.77 | - 618.38 | 1 252.10 |
| Income taxes | - 353.05 | - 492.78 | - 758.07 | 148.53 | - 240.45 |
| Net earnings | 1 399.50 | 1 955.43 | 2 787.70 | - 469.85 | 1 011.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 30 700.58 | 31 887.00 | 34 571.00 | 32 278.00 | 38 340.00 |
| Machinery and equipment | 227.24 | 157.21 | 87.17 | ||
| Tangible assets total | 30 927.82 | 32 044.21 | 34 658.17 | 32 278.00 | 38 340.00 |
| Holdings in group member companies | 809.46 | 699.83 | 800.47 | 848.80 | 935.65 |
| Investments total | 809.46 | 699.83 | 800.47 | 848.80 | 935.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 012.04 | 2 959.41 | 2 063.46 | ||
| Prepayments and accrued income | 34.41 | 43.47 | 46.32 | 43.44 | 55.22 |
| Current other receivables | 1 618.43 | 6.05 | 111.70 | 5 787.55 | 6 025.42 |
| Current deferred tax assets | 1.49 | 36.08 | 141.46 | 321.53 | |
| Short term receivables total | 2 664.88 | 3 010.42 | 2 257.56 | 5 972.45 | 6 402.17 |
| Other current investments | 3 831.58 | 4 104.12 | 4 965.62 | 4 177.03 | 486.90 |
| Cash and bank deposits | 408.05 | 467.92 | 537.63 | 302.31 | 421.39 |
| Cash and cash equivalents | 4 239.63 | 4 572.04 | 5 503.25 | 4 479.34 | 908.29 |
| Balance sheet total (assets) | 38 641.79 | 40 326.50 | 43 219.45 | 43 578.59 | 46 586.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 300.00 | 3 000.00 | ||
| Other reserves | 885.65 | ||||
| Retained earnings | 29 924.71 | 28 324.21 | 30 279.64 | 32 767.34 | 28 411.84 |
| Profit of the financial year | 1 399.50 | 1 955.43 | 2 787.70 | - 469.85 | 1 011.66 |
| Shareholders equity total | 31 824.21 | 33 779.64 | 33 567.34 | 33 097.49 | 33 809.15 |
| Provisions | 1 892.95 | 2 147.28 | 2 420.73 | 1 817.14 | 1 847.59 |
| Non-current loans from credit institutions | 3 491.31 | 3 255.47 | 3 007.64 | 2 780.01 | 2 477.93 |
| Non-current other liabilities | 615.55 | 617.66 | 674.96 | ||
| Non-current deferred tax liabilities | 678.02 | 739.05 | |||
| Non-current liabilities total | 4 106.85 | 3 873.13 | 3 682.60 | 3 458.03 | 3 216.99 |
| Current loans from credit institutions | 225.71 | 238.06 | 240.42 | 242.47 | 245.30 |
| Advances received | 19.23 | ||||
| Current trade creditors | 49.97 | 42.56 | 47.45 | 25.77 | 39.13 |
| Current owed to participating | 8.25 | 18.13 | 2 059.65 | 4 100.27 | 6 322.60 |
| Current owed to group member | 769.81 | 779.86 | |||
| Short-term deferred tax liabilities | 355.36 | 59.23 | |||
| Other non-interest bearing current liabilities | 159.25 | 227.70 | 1 142.03 | 67.62 | 325.50 |
| Current liabilities total | 817.77 | 526.46 | 3 548.79 | 5 205.93 | 7 712.39 |
| Balance sheet total (liabilities) | 38 641.79 | 40 326.50 | 43 219.45 | 43 578.59 | 46 586.11 |
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.