SISTERBRANDT ApS — Credit Rating and Financial Key Figures
CVR number: 28289243
Fiolstræde 34 A, 1171 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 402.06 | 385.30 | 274.09 | 387.64 | 391.54 |
Employee benefit expenses | - 316.32 | - 315.85 | - 316.77 | - 316.61 | - 316.54 |
EBIT | 85.74 | 69.45 | -42.68 | 71.02 | 75.00 |
Other financial expenses | -16.48 | -16.04 | -18.24 | -2.29 | -0.21 |
Pre-tax profit | 69.26 | 53.41 | -60.92 | 68.73 | 74.79 |
Income taxes | 2.42 | 2.49 | |||
Net earnings | 69.26 | 53.41 | -58.50 | 68.73 | 77.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Non-current other receivables | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 |
Long term receivables total | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 |
Inventories total | |||||
Current trade debtors | 41.19 | 78.50 | 175.27 | 92.76 | 165.73 |
Prepayments and accrued income | 3.31 | 3.31 | 3.31 | 2.65 | |
Current other receivables | 19.20 | ||||
Short term receivables total | 44.50 | 81.81 | 178.59 | 92.76 | 187.58 |
Cash and bank deposits | 207.47 | 221.12 | 89.75 | 210.32 | 165.26 |
Cash and cash equivalents | 207.47 | 221.12 | 89.75 | 210.32 | 165.26 |
Balance sheet total (assets) | 261.91 | 312.87 | 278.28 | 313.01 | 362.78 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Other reserves | 370.00 | ||||
Retained earnings | - 424.46 | - 355.20 | - 301.79 | 9.71 | 78.44 |
Profit of the financial year | 69.26 | 53.41 | -58.50 | 68.73 | 77.28 |
Shareholders equity total | - 230.20 | - 176.79 | 134.71 | 203.44 | 280.72 |
Non-current liabilities total | |||||
Current trade creditors | 21.97 | 18.50 | 18.50 | 18.75 | 19.34 |
Current owed to group member | 411.74 | 386.35 | 78.14 | 40.47 | |
Other non-interest bearing current liabilities | 58.41 | 84.81 | 46.93 | 50.34 | 62.72 |
Current liabilities total | 492.11 | 489.66 | 143.57 | 109.57 | 82.06 |
Balance sheet total (liabilities) | 261.91 | 312.87 | 278.28 | 313.01 | 362.78 |
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.