ULF H. SØRENSEN ApS — Credit Rating and Financial Key Figures
CVR number: 31257417
Vestergade 19, 8660 Skanderborg
ulf.sorensen@mail.dk
tel: 86520773
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 228.00 | 2 641.00 | 2 135.00 | 2 035.00 | 3 321.89 |
| Employee benefit expenses | -1 878.00 | -1 710.00 | -2 090.00 | -1 994.00 | -2 106.83 |
| Total depreciation | -93.00 | -84.00 | - 237.00 | - 169.00 | - 321.92 |
| EBIT | 257.00 | 847.00 | - 192.00 | - 128.00 | 893.15 |
| Other financial income | 1.65 | ||||
| Other financial expenses | -2.00 | -4.00 | -3.00 | -1.94 | |
| Pre-tax profit | 257.00 | 845.00 | - 196.00 | - 131.00 | 892.86 |
| Income taxes | -57.00 | - 186.00 | 42.00 | 27.00 | - 202.28 |
| Net earnings | 200.00 | 659.00 | - 154.00 | - 104.00 | 690.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 208.00 | 671.00 | 899.00 | 1 017.00 | 936.65 |
| Tangible assets total | 208.00 | 671.00 | 899.00 | 1 017.00 | 936.65 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 55.00 | 81.00 | 91.00 | 87.00 | 30.00 |
| Inventories total | 55.00 | 81.00 | 91.00 | 87.00 | 30.00 |
| Current trade debtors | 637.00 | 1 946.00 | 1 585.00 | 1 085.00 | 1 061.78 |
| Prepayments and accrued income | 21.00 | 18.00 | 20.00 | 33.00 | 29.03 |
| Short term receivables total | 658.00 | 1 964.00 | 1 605.00 | 1 118.00 | 1 090.81 |
| Cash and bank deposits | 696.00 | 392.00 | 409.00 | 790.00 | 1 985.89 |
| Cash and cash equivalents | 696.00 | 392.00 | 409.00 | 790.00 | 1 985.89 |
| Balance sheet total (assets) | 1 617.00 | 3 108.00 | 3 004.00 | 3 012.00 | 4 043.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 19.00 | 219.00 | 878.00 | 724.00 | 620.01 |
| Profit of the financial year | 200.00 | 659.00 | - 154.00 | - 104.00 | 690.58 |
| Shareholders equity total | 344.00 | 1 003.00 | 849.00 | 745.00 | 1 435.59 |
| Provisions | 15.00 | 38.00 | 46.00 | 92.00 | 55.46 |
| Non-current liabilities total | |||||
| Current trade creditors | 142.00 | 116.00 | 258.00 | 256.00 | 167.42 |
| Current owed to group member | 733.00 | 1 121.00 | 1 296.00 | 1 448.00 | 1 540.74 |
| Other non-interest bearing current liabilities | 383.00 | 830.00 | 555.00 | 471.00 | 844.14 |
| Current liabilities total | 1 258.00 | 2 067.00 | 2 109.00 | 2 175.00 | 2 552.30 |
| Balance sheet total (liabilities) | 1 617.00 | 3 108.00 | 3 004.00 | 3 012.00 | 4 043.35 |
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.