BS SORTE SVANE ApS — Credit Rating and Financial Key Figures
CVR number: 33947178
Borgergade 93, 1300 København K
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 690.02 | 2 218.80 | 2 989.26 | 3 047.14 | 3 370.82 |
| Employee benefit expenses | -1 470.38 | -1 807.13 | -1 841.04 | -1 734.81 | -2 068.60 |
| Total depreciation | -17.06 | -17.06 | -17.06 | -17.06 | |
| EBIT | 202.58 | 394.61 | 1 131.15 | 1 295.27 | 1 302.21 |
| Other financial income | 66.88 | 64.85 | 64.63 | 73.31 | 64.88 |
| Other financial expenses | -5.40 | -3.37 | -10.50 | -5.91 | -9.86 |
| Net income from associates (fin.) | - 561.71 | - 196.92 | - 122.69 | -69.98 | 181.70 |
| Pre-tax profit | - 297.66 | 259.17 | 1 062.59 | 1 292.69 | 1 538.93 |
| Income taxes | -59.44 | - 103.34 | - 262.82 | - 302.87 | - 302.96 |
| Net earnings | - 357.10 | 155.83 | 799.77 | 989.82 | 1 235.98 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.18 | 34.12 | 17.06 | ||
| Tangible assets total | 51.18 | 34.12 | 17.06 | ||
| Investments total | 99.40 | 103.33 | 112.97 | 123.70 | 127.74 |
| Long term receivables total | |||||
| Finished products/goods | 370.20 | 270.79 | 300.83 | 315.62 | 314.51 |
| Inventories total | 370.20 | 270.79 | 300.83 | 315.62 | 314.51 |
| Current trade debtors | 152.42 | 14.37 | 26.12 | 46.85 | 149.95 |
| Current amounts owed by group member comp. | 1 514.22 | 1 328.26 | 1 218.09 | 701.04 | 223.26 |
| Prepayments and accrued income | 5.74 | 6.75 | |||
| Current other receivables | 28.58 | 14.46 | 4.81 | ||
| Current deferred tax assets | 144.53 | 58.34 | 106.98 | 14.56 | 110.18 |
| Short term receivables total | 1 816.90 | 1 400.98 | 1 379.77 | 776.91 | 494.94 |
| Cash and bank deposits | 287.67 | 1 420.87 | 1 658.91 | 3 112.88 | 4 513.90 |
| Cash and cash equivalents | 287.67 | 1 420.87 | 1 658.91 | 3 112.88 | 4 513.90 |
| Balance sheet total (assets) | 2 625.35 | 3 230.09 | 3 469.54 | 4 329.11 | 5 451.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 245.00 | 245.00 | 245.00 | 245.00 | |
| Retained earnings | 2 365.68 | 1 763.59 | 1 674.41 | 2 229.18 | 2 974.00 |
| Profit of the financial year | - 357.10 | 155.83 | 799.77 | 989.82 | 1 235.98 |
| Shareholders equity total | 2 088.59 | 2 244.41 | 2 799.18 | 3 544.00 | 4 534.98 |
| Provisions | -0.00 | -0.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 41.22 | 75.73 | 48.66 | 99.70 | 86.01 |
| Current owed to participating | 30.67 | 69.70 | 187.62 | 153.67 | 250.97 |
| Short-term deferred tax liabilities | 57.27 | 55.16 | 45.96 | 11.18 | 61.63 |
| Other non-interest bearing current liabilities | 407.61 | 785.09 | 388.10 | 520.56 | 517.51 |
| Current liabilities total | 536.76 | 985.68 | 670.35 | 785.11 | 916.13 |
| Balance sheet total (liabilities) | 2 625.35 | 3 230.09 | 3 469.54 | 4 329.11 | 5 451.11 |
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.