ST Totalentreprise ApS — Credit Rating and Financial Key Figures
CVR number: 40503056
Psyak 51 B, 1440 København K
taolauritzen@yahoo.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 94.94 | 184.89 | 244.97 | 93.53 | 91.56 |
| Employee benefit expenses | -88.51 | - 121.94 | - 170.95 | -97.83 | -65.28 |
| Other operating expenses | -7.80 | ||||
| Total depreciation | -1.60 | -4.80 | -8.70 | -13.00 | -13.00 |
| EBIT | 4.84 | 58.15 | 57.53 | -17.31 | 13.28 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -9.77 | -27.83 | -18.00 | -20.96 | -13.53 |
| Pre-tax profit | -4.93 | 30.32 | 39.52 | -38.26 | -0.18 |
| Income taxes | 0.48 | -7.45 | -7.71 | 7.33 | -1.96 |
| Net earnings | -4.45 | 22.86 | 31.82 | -30.93 | -2.14 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.40 | 17.60 | 54.10 | 41.10 | 28.10 |
| Tangible assets total | 22.40 | 17.60 | 54.10 | 41.10 | 28.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 27.50 | 30.00 | 12.00 | 17.40 | 14.00 |
| Prepayments and accrued income | 7.88 | 8.12 | 8.42 | 8.67 | |
| Current other receivables | 0.48 | 18.38 | 18.38 | 18.38 | 18.88 |
| Current deferred tax assets | 6.40 | 6.51 | |||
| Short term receivables total | 27.98 | 56.26 | 38.49 | 50.60 | 48.07 |
| Cash and bank deposits | 72.74 | 115.03 | 163.78 | 66.73 | 30.43 |
| Cash and cash equivalents | 72.74 | 115.03 | 163.78 | 66.73 | 30.43 |
| Balance sheet total (assets) | 123.12 | 188.89 | 256.38 | 158.43 | 106.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -4.45 | 18.41 | 50.23 | 19.29 | |
| Profit of the financial year | -4.45 | 22.86 | 31.82 | -30.93 | -2.14 |
| Shareholders equity total | 35.55 | 58.41 | 90.23 | 59.30 | 57.15 |
| Provisions | 0.90 | 0.93 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 41.45 | 41.45 | 25.90 | 3.02 | |
| Current trade creditors | 14.60 | 3.56 | 1.28 | 3.45 | 5.33 |
| Current owed to participating | 17.51 | 9.84 | 9.85 | 15.08 | 8.31 |
| Short-term deferred tax liabilities | 6.34 | 8.01 | |||
| Other non-interest bearing current liabilities | 55.47 | 68.39 | 104.64 | 54.70 | 32.78 |
| Current liabilities total | 87.58 | 129.58 | 165.22 | 99.13 | 49.45 |
| Balance sheet total (liabilities) | 123.12 | 188.89 | 256.38 | 158.43 | 106.60 |
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.