Sydjysk Energi ApS — Credit Rating and Financial Key Figures
CVR number: 39074893
Falkevej 11, 6240 Løgumkloster
aam@sydjysk-energi.dk
tel: 20285540
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 52.05 | 1.10 | 31.68 | 265.71 | 236.17 |
| Employee benefit expenses | -24.46 | -12.96 | -65.59 | -60.60 | |
| EBIT | 27.59 | 1.10 | 18.72 | 200.12 | 175.58 |
| Other financial expenses | -0.46 | -1.43 | -0.46 | -2.15 | -1.46 |
| Pre-tax profit | 27.13 | -0.33 | 18.26 | 197.97 | 174.12 |
| Income taxes | -5.97 | -4.08 | -43.94 | -38.31 | |
| Net earnings | 21.16 | -0.33 | 14.18 | 154.04 | 135.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 5.00 | 6.35 | 6.35 | 15.25 | 14.00 |
| Inventories total | 5.00 | 6.35 | 6.35 | 15.25 | 14.00 |
| Current trade debtors | 45.00 | 7.47 | 36.15 | 22.50 | |
| Current amounts owed by group member comp. | 2.45 | ||||
| Prepayments and accrued income | 1.32 | ||||
| Current other receivables | 34.66 | 31.22 | 16.73 | 12.73 | |
| Short term receivables total | 79.66 | 38.69 | 52.88 | 22.50 | 16.50 |
| Cash and bank deposits | 135.06 | 56.98 | 57.75 | 654.95 | 262.14 |
| Cash and cash equivalents | 135.06 | 56.98 | 57.75 | 654.95 | 262.14 |
| Balance sheet total (assets) | 219.72 | 102.02 | 116.98 | 692.70 | 292.64 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 25.00 | 150.00 | 145.00 | ||
| Retained earnings | -3.89 | 17.27 | -8.06 | - 143.87 | - 134.84 |
| Profit of the financial year | 21.16 | -0.33 | 14.18 | 154.04 | 135.81 |
| Shareholders equity total | 67.27 | 66.94 | 81.13 | 210.16 | 195.98 |
| Non-current liabilities total | |||||
| Advances received | 36.00 | ||||
| Current trade creditors | 19.24 | 12.71 | |||
| Current owed to participating | 11.88 | 5.80 | 8.28 | 9.95 | 17.06 |
| Current owed to group member | 76.23 | ||||
| Short-term deferred tax liabilities | 4.87 | 4.08 | 43.94 | 38.31 | |
| Other non-interest bearing current liabilities | 23.47 | 29.27 | 23.49 | 409.41 | 28.59 |
| Current liabilities total | 152.45 | 35.07 | 35.85 | 482.53 | 96.66 |
| Balance sheet total (liabilities) | 219.72 | 102.02 | 116.98 | 692.70 | 292.64 |
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.