SENSE-TECH WEIGHING SYSTEMS ApS
CVR number: 31163536
Bygade 43 A, 7173 Vonge
tel: 76703001
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 173.23 | 3 478.04 | 2 592.75 | 3 590.46 | 4 808.54 |
| Employee benefit expenses | -2 854.95 | -2 744.33 | -2 319.69 | -2 452.00 | -3 365.57 |
| Total depreciation | -16.50 | -78.38 | -61.38 | -47.38 | -47.38 |
| EBIT | 301.78 | 655.33 | 211.67 | 1 091.07 | 1 395.58 |
| Other financial expenses | -41.54 | -39.29 | -57.67 | -72.28 | -49.37 |
| Pre-tax profit | 260.24 | 616.04 | 154.00 | 1 018.79 | 1 346.21 |
| Income taxes | -49.06 | - 145.35 | -33.88 | - 224.15 | - 296.74 |
| Net earnings | 211.18 | 470.69 | 120.12 | 794.64 | 1 049.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 67.00 | 283.54 | 222.15 | 174.77 | 127.38 |
| Tangible assets total | 67.00 | 283.54 | 222.15 | 174.77 | 127.38 |
| Other receivables | 25.00 | 25.00 | 25.00 | ||
| Investments total | 25.00 | 25.00 | 25.00 | ||
| Long term receivables total | |||||
| Semifinished products | 911.87 | 611.90 | 653.91 | 1 253.01 | |
| Raw materials and consumables | 1 973.63 | 1 039.01 | 922.16 | 923.80 | 1 146.64 |
| Finished products/goods | 148.70 | 129.31 | 259.70 | 740.20 | |
| Inventories total | 1 973.63 | 2 099.59 | 1 663.37 | 1 837.41 | 3 139.86 |
| Current trade debtors | 1 700.93 | 982.81 | 941.67 | 994.99 | 1 109.97 |
| Current other receivables | 226.93 | 199.33 | 81.64 | 356.17 | 96.23 |
| Current deferred tax assets | 75.87 | ||||
| Short term receivables total | 2 003.73 | 1 182.14 | 1 023.31 | 1 351.15 | 1 206.20 |
| Cash and bank deposits | 82.32 | 8.18 | 236.02 | 882.66 | 36.63 |
| Cash and cash equivalents | 82.32 | 8.18 | 236.02 | 882.66 | 36.63 |
| Balance sheet total (assets) | 4 126.68 | 3 573.45 | 3 169.84 | 4 270.99 | 4 535.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 750.00 | 1 670.00 | ||
| Other reserves | -1 670.00 | ||||
| Retained earnings | 1 340.78 | 1 451.96 | 1 922.65 | 1 292.77 | 417.41 |
| Profit of the financial year | 211.18 | 470.69 | 120.12 | 794.64 | 1 049.47 |
| Shareholders equity total | 1 676.96 | 2 147.65 | 2 167.77 | 2 962.41 | 1 591.89 |
| Provisions | 3.71 | 4.87 | 5.45 | 3.27 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 892.18 | 220.22 | 5.51 | 6.40 | 226.76 |
| Current trade creditors | 460.07 | 263.83 | 258.15 | 705.83 | 216.69 |
| Current owed to participating | 2.75 | 4.15 | 1.56 | 0.71 | |
| Current owed to group member | 556.47 | 370.17 | 384.98 | 77.13 | 1 943.60 |
| Short-term deferred tax liabilities | 65.78 | 98.49 | 256.28 | 298.91 | |
| Other non-interest bearing current liabilities | 540.99 | 499.35 | 245.93 | 255.92 | 253.24 |
| Current liabilities total | 2 449.71 | 1 422.09 | 997.20 | 1 303.14 | 2 939.91 |
| Balance sheet total (liabilities) | 4 126.68 | 3 573.45 | 3 169.84 | 4 270.99 | 4 535.07 |
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.