PER f.b. SØRENSEN ApS — Credit Rating and Financial Key Figures
CVR number: 16669644
Lyngvejen 41, Næsborg 9670 Løgstør
lspaps@gmail.com
tel: 98681230
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 447.50 | ||||
| External services | - 232.81 | ||||
| Gross profit | 214.69 | 161.19 | 83.98 | 45.23 | -12.66 |
| Employee benefit expenses | -77.77 | - 121.61 | - 120.88 | - 122.30 | - 114.33 |
| EBIT | 136.92 | 39.58 | -36.90 | -77.07 | - 127.00 |
| Other financial income | 0.62 | 64.80 | 21.13 | 16.03 | 38.57 |
| Other financial expenses | -4.34 | -1.00 | -80.95 | -1.55 | |
| Pre-tax profit | 133.19 | 103.38 | -96.73 | -62.59 | -88.43 |
| Income taxes | -27.98 | -22.07 | 21.31 | -21.31 | |
| Net earnings | 105.21 | 81.32 | -75.41 | -83.90 | -88.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 38.00 | 38.00 | 38.00 | 38.00 | 38.00 |
| Tangible assets total | 38.00 | 38.00 | 38.00 | 38.00 | 38.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.50 | ||||
| Current other receivables | 36.00 | 36.00 | 36.00 | 36.00 | |
| Current deferred tax assets | 21.31 | 6.72 | 4.76 | ||
| Short term receivables total | 36.00 | 36.00 | 63.81 | 42.72 | 4.76 |
| Other current investments | 574.04 | 683.98 | 582.67 | 494.13 | 408.34 |
| Cash and bank deposits | 119.17 | 106.18 | 47.39 | 13.75 | 16.99 |
| Cash and cash equivalents | 693.21 | 790.15 | 630.05 | 507.89 | 425.33 |
| Balance sheet total (assets) | 767.21 | 864.15 | 731.87 | 588.60 | 468.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 327.09 | 432.30 | 513.62 | 438.21 | 354.30 |
| Profit of the financial year | 105.21 | 81.32 | -75.41 | -83.90 | -88.43 |
| Shareholders equity total | 557.30 | 638.62 | 563.20 | 479.30 | 390.87 |
| Non-current deferred tax liabilities | 12.98 | 41.25 | 16.42 | ||
| Non-current liabilities total | 12.98 | 41.25 | 16.42 | ||
| Current trade creditors | 34.75 | 23.40 | 22.50 | ||
| Current owed to participating | 117.13 | 117.13 | 107.13 | 106.94 | 74.58 |
| Other non-interest bearing current liabilities | 45.05 | 43.75 | 22.61 | 2.36 | 2.64 |
| Current liabilities total | 196.92 | 184.28 | 152.24 | 109.30 | 77.22 |
| Balance sheet total (liabilities) | 767.21 | 864.15 | 731.87 | 588.60 | 468.09 |
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.