Superior Renewables A/S — Credit Rating and Financial Key Figures
CVR number: 41122463
Vesterhavsgade 153, 6700 Esbjerg
tel: 70404049
www.supsou.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 384.87 | 9 526.20 | 14 584.33 | 29 419.06 |
| Employee benefit expenses | -1 046.09 | -9 103.66 | -13 640.12 | -28 045.09 |
| Total depreciation | -9.87 | |||
| EBIT | 338.78 | 422.54 | 944.21 | 1 364.10 |
| Other financial income | 2.09 | 0.74 | ||
| Other financial expenses | -7.83 | -10.09 | -68.27 | - 115.99 |
| Pre-tax profit | 330.95 | 412.45 | 878.03 | 1 248.86 |
| Income taxes | -78.22 | -96.74 | - 215.78 | - 290.34 |
| Net earnings | 252.73 | 315.71 | 662.25 | 958.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 64.12 | |||
| Tangible assets total | 64.12 | |||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 7.77 | 61.96 | 5.67 | 4.98 |
| Inventories total | 7.77 | 61.96 | 5.67 | 4.98 |
| Current trade debtors | 622.88 | 2 274.70 | 3 055.95 | 5 633.61 |
| Current amounts owed by group member comp. | 0.87 | 791.00 | 3 826.91 | |
| Prepayments and accrued income | 91.75 | 34.70 | 33.75 | 429.38 |
| Current other receivables | 71.23 | 158.62 | 122.14 | |
| Short term receivables total | 714.63 | 2 381.50 | 4 039.31 | 10 012.05 |
| Cash and bank deposits | 586.06 | 1 220.86 | 1 372.78 | 1 199.86 |
| Cash and cash equivalents | 586.06 | 1 220.86 | 1 372.78 | 1 199.86 |
| Balance sheet total (assets) | 1 308.46 | 3 664.32 | 5 417.77 | 11 281.01 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 400.00 | 400.00 | ||
| Retained earnings | - 147.27 | - 231.56 | 430.69 | |
| Profit of the financial year | 252.73 | 315.71 | 662.25 | 958.52 |
| Shareholders equity total | 752.73 | 1 068.44 | 1 330.69 | 1 889.21 |
| Provisions | 1.00 | 89.00 | ||
| Non-current deferred tax liabilities | 155.49 | |||
| Non-current liabilities total | 155.49 | |||
| Current loans from credit institutions | 26.98 | 37.87 | 1 704.17 | |
| Current trade creditors | 102.34 | 225.87 | 683.19 | 1 138.23 |
| Current owed to participating | 1.20 | 0.09 | 113.74 | |
| Current owed to group member | 42.75 | |||
| Short-term deferred tax liabilities | 78.22 | 93.31 | 209.00 | 202.33 |
| Other non-interest bearing current liabilities | 347.00 | 2 078.38 | 3 042.29 | 6 258.06 |
| Current liabilities total | 555.73 | 2 440.39 | 4 086.08 | 9 302.80 |
| Balance sheet total (liabilities) | 1 308.46 | 3 664.32 | 5 417.77 | 11 281.01 |
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.