SAMSØ STEN OG GRUS ApS — Credit Rating and Financial Key Figures
CVR number: 40095594
Holmevej 1, Tanderup 8305 Samsø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 491.41 | 580.49 | 1 026.80 | 25.69 | 7.36 |
| Costs of management | -87.13 | -71.83 | -67.83 | -69.42 | -54.47 |
| Costs of distribution | -15.47 | -24.70 | -17.64 | -34.86 | -14.01 |
| Other operating expenses | -18.93 | ||||
| EBIT | 388.81 | 483.96 | 941.34 | -78.59 | -80.06 |
| Other financial income | 1.07 | 3.75 | |||
| Other financial expenses | -91.82 | -95.43 | -87.41 | -81.96 | - 227.22 |
| Pre-tax profit | 298.05 | 388.53 | 853.93 | - 160.55 | - 303.53 |
| Income taxes | -66.67 | -87.22 | - 183.66 | 34.78 | 66.63 |
| Net earnings | 231.38 | 301.31 | 670.27 | - 125.77 | - 236.90 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 329.79 | 3 287.89 | 2 910.23 | 2 832.27 | 2 754.31 |
| Machinery and equipment | 2 771.40 | 2 435.69 | 2 493.76 | 2 084.86 | 1 626.02 |
| Tangible assets total | 6 101.20 | 5 723.58 | 5 404.00 | 4 917.14 | 4 380.33 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 283.15 | 81.55 | 40.76 | 202.25 | 220.53 |
| Inventories total | 283.15 | 81.55 | 40.76 | 202.25 | 220.53 |
| Current trade debtors | 468.49 | 1 024.06 | 946.56 | 450.55 | 402.30 |
| Current other receivables | 0.90 | 250.00 | 1.06 | ||
| Current deferred tax assets | 202.00 | 26.00 | |||
| Short term receivables total | 469.39 | 1 024.06 | 1 196.56 | 652.55 | 429.37 |
| Cash and bank deposits | 926.80 | 434.69 | 595.51 | 979.70 | 619.92 |
| Cash and cash equivalents | 926.80 | 434.69 | 595.51 | 979.70 | 619.92 |
| Balance sheet total (assets) | 7 780.54 | 7 263.88 | 7 236.82 | 6 751.64 | 5 650.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 200.00 | 300.00 | 300.00 | ||
| Retained earnings | - 200.00 | - 268.62 | - 267.31 | 402.96 | 277.19 |
| Profit of the financial year | 231.38 | 301.31 | 670.27 | - 125.77 | - 236.90 |
| Shareholders equity total | 381.38 | 482.69 | 852.96 | 427.19 | 190.29 |
| Provisions | 66.67 | 143.03 | 178.87 | 144.09 | 77.46 |
| Non-current liabilities total | |||||
| Current trade creditors | 154.76 | 17.57 | 118.28 | 111.23 | 96.84 |
| Current owed to participating | 7 083.85 | 6 116.20 | 1.36 | 1.36 | |
| Short-term deferred tax liabilities | 10.87 | 47.82 | |||
| Other non-interest bearing current liabilities | 93.87 | 493.51 | 6 038.90 | 6 067.77 | 5 284.21 |
| Current liabilities total | 7 332.49 | 6 638.16 | 6 205.00 | 6 180.36 | 5 382.41 |
| Balance sheet total (liabilities) | 7 780.54 | 7 263.88 | 7 236.82 | 6 751.64 | 5 650.16 |
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.