Søndergaard Sten & Grus Mørke ApS — Credit Rating and Financial Key Figures
CVR number: 41990562
Lykkeshøjvej 5, 8960 Randers SØ
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 304.97 | 70.12 | - 158.11 |
Employee benefit expenses | - 321.98 | ||
Total depreciation | -71.30 | -71.30 | -71.30 |
EBIT | -88.31 | -1.18 | - 229.41 |
Other financial income | 4.62 | 6.45 | |
Other financial expenses | -22.27 | -25.86 | -45.72 |
Pre-tax profit | - 105.96 | -20.59 | - 275.13 |
Income taxes | 23.17 | 4.54 | 60.53 |
Net earnings | -82.79 | -16.05 | - 214.59 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 249.55 | 178.25 | 106.95 |
Tangible assets total | 249.55 | 178.25 | 106.95 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 51.68 | 9.91 | |
Current amounts owed by group member comp. | 167.98 | ||
Current other receivables | 0.01 | 113.55 | |
Current deferred tax assets | 18.06 | 50.80 | |
Short term receivables total | 186.05 | 51.68 | 174.26 |
Cash and bank deposits | 145.37 | 377.20 | 466.63 |
Cash and cash equivalents | 145.37 | 377.20 | 466.63 |
Balance sheet total (assets) | 580.97 | 607.13 | 747.84 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 250.00 | ||
Retained earnings | 190.53 | 107.73 | 91.68 |
Profit of the financial year | -82.79 | -16.05 | - 214.59 |
Shareholders equity total | 397.74 | 131.68 | -82.91 |
Provisions | 23.16 | 15.41 | 5.67 |
Non-current owed to group member | 394.74 | 725.36 | |
Non-current deferred tax liabilities | 3.21 | ||
Non-current liabilities total | 397.96 | 725.36 | |
Current trade creditors | 99.71 | ||
Current owed to group member | 96.07 | ||
Other non-interest bearing current liabilities | 64.00 | 62.08 | |
Current liabilities total | 160.08 | 62.08 | 99.71 |
Balance sheet total (liabilities) | 580.97 | 607.13 | 747.84 |
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.