SINNERUP EJENDOMME A/S — Credit Rating and Financial Key Figures
CVR number: 48574211
Nørregade 10, 7500 Holstebro
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 8 208.59 | ||||
| External services | - 159.30 | ||||
| Rents | -1 895.61 | ||||
| Gross profit | 6 153.68 | 6 316.13 | 6 964.12 | 7 146.05 | 6 685.02 |
| Employee benefit expenses | -36.31 | -0.22 | |||
| Other operating expenses | -1 187.27 | ||||
| Total depreciation | -3 279.56 | -3 321.78 | -3 323.28 | -3 405.35 | -3 377.36 |
| EBIT | 2 837.81 | 1 806.85 | 3 640.83 | 3 740.71 | 3 307.67 |
| Other financial income | 1 026.99 | 1 014.81 | 1 088.25 | 1 357.36 | 8 822.89 |
| Other financial expenses | -2 024.67 | -2 139.24 | -2 292.79 | -2 679.44 | -6 556.39 |
| Pre-tax profit | 1 840.13 | 682.42 | 2 436.29 | 2 418.62 | 5 574.17 |
| Income taxes | - 405.03 | - 153.74 | - 535.98 | - 882.84 | -1 622.94 |
| Net earnings | 1 435.11 | 528.68 | 1 900.31 | 1 535.78 | 3 951.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 244 815.81 | 243 139.86 | 241 170.15 | 235 359.72 | 232 074.25 |
| Machinery and equipment | 5.87 | 4.37 | 2.87 | 1.37 | |
| Tangible assets total | 244 821.68 | 243 144.23 | 241 173.02 | 235 361.09 | 232 074.25 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 38 207.06 | 39 624.64 | 41 440.17 | 44 435.23 | 51 299.91 |
| Non-current other receivables | 12 761.03 | 13 015.55 | 13 275.13 | 13 582.80 | 14 250.79 |
| Long term receivables total | 50 968.10 | 52 640.18 | 54 715.31 | 58 018.04 | 65 550.71 |
| Inventories total | |||||
| Current other receivables | 190.44 | 147.53 | 59.37 | 7 182.40 | 211.03 |
| Current deferred tax assets | 51.13 | 559.23 | 17.34 | 11.45 | |
| Short term receivables total | 241.57 | 706.76 | 59.37 | 7 199.74 | 222.48 |
| Other current investments | 166.53 | 151.85 | 180.08 | 187.46 | 238.24 |
| Cash and bank deposits | 270.00 | 375.20 | 120.81 | 64.66 | 5.10 |
| Cash and cash equivalents | 436.53 | 527.05 | 300.89 | 252.12 | 243.35 |
| Balance sheet total (assets) | 296 467.88 | 297 018.22 | 296 248.60 | 300 830.99 | 298 090.78 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 168.50 | 1 168.50 | 1 168.50 | 1 168.50 | 1 168.50 |
| Asset revaluation reserve | 82 424.08 | 82 424.08 | 82 424.08 | 82 424.08 | 82 424.08 |
| Other reserves | -2 505.44 | 5 234.85 | |||
| Retained earnings | 21 826.22 | 22 935.83 | 27 981.07 | 29 881.38 | 31 417.16 |
| Profit of the financial year | 1 435.11 | 528.68 | 1 900.31 | 1 535.78 | 3 951.22 |
| Shareholders equity total | 106 853.91 | 107 057.10 | 110 968.52 | 120 244.60 | 118 960.97 |
| Provisions | 33 013.57 | 33 085.78 | 34 189.00 | 37 255.00 | 37 325.00 |
| Non-current loans from credit institutions | 153 395.50 | 145 855.61 | 141 776.88 | 136 116.65 | 137 843.14 |
| Non-current other liabilities | 993.71 | 6 159.83 | 3 615.19 | 403.69 | 322.17 |
| Non-current liabilities total | 154 389.21 | 152 015.44 | 145 392.08 | 136 520.34 | 138 165.31 |
| Current loans from credit institutions | 1 800.00 | 2 377.00 | 4 919.00 | 6 100.00 | 3 006.20 |
| Current trade creditors | 92.00 | 207.11 | 106.09 | 184.82 | 100.00 |
| Current owed to participating | 33.94 | ||||
| Current owed to group member | 59.10 | ||||
| Other non-interest bearing current liabilities | 252.90 | 2 259.11 | 672.42 | 518.62 | 434.77 |
| Accruals and deferred income | 66.29 | 16.68 | 1.50 | 7.61 | 5.50 |
| Current liabilities total | 2 211.19 | 4 859.91 | 5 699.00 | 6 811.06 | 3 639.51 |
| Balance sheet total (liabilities) | 296 467.88 | 297 018.22 | 296 248.60 | 300 830.99 | 298 090.78 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.