STORKMED CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 32338569
Østtoften 1, 4040 Jyllinge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 232.64 | -15.54 | 0.78 | -13.07 | 46.87 |
| Employee benefit expenses | -97.61 | -15.95 | |||
| Total depreciation | -8.28 | -10.63 | -10.63 | -9.46 | |
| Reduction in value of non-current assets | 48.68 | ||||
| EBIT | 175.43 | -26.17 | -9.86 | -38.48 | 46.87 |
| Other financial income | 0.03 | 15.77 | 71.75 | 45.45 | |
| Other financial expenses | -27.88 | -21.26 | -2.94 | -58.39 | -0.07 |
| Pre-tax profit | 147.59 | -31.66 | 58.95 | -96.87 | 92.26 |
| Income taxes | -39.93 | 2.02 | -14.27 | -2.06 | 1.74 |
| Net earnings | 107.66 | -29.64 | 44.69 | -98.93 | 93.99 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 13.88 | 20.09 | 9.46 | ||
| Tangible assets total | 13.88 | 20.09 | 9.46 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 50.00 | 6.00 | 9.74 | ||
| Current deferred tax assets | 13.60 | 14.62 | 2.06 | ||
| Short term receivables total | 63.60 | 14.62 | 2.06 | 6.00 | 9.74 |
| Other current investments | 329.07 | 342.50 | 414.25 | 362.27 | 407.68 |
| Cash and bank deposits | 10.09 | 15.27 | 99.97 | 54.18 | 72.38 |
| Cash and cash equivalents | 339.17 | 357.77 | 514.21 | 416.45 | 480.06 |
| Balance sheet total (assets) | 416.64 | 392.48 | 525.73 | 422.45 | 489.79 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 126.81 | 234.47 | 104.82 | 149.51 | 50.58 |
| Profit of the financial year | 107.66 | -29.64 | 44.69 | -98.93 | 93.99 |
| Shareholders equity total | 314.47 | 284.82 | 329.51 | 130.58 | 224.57 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 41.91 | ||||
| Current trade creditors | 8.00 | 9.15 | 11.88 | ||
| Current owed to participating | 14.09 | 89.47 | 143.61 | ||
| Short-term deferred tax liabilities | 39.53 | 1.71 | |||
| Other non-interest bearing current liabilities | 40.55 | 18.18 | 8.99 | 282.72 | 253.35 |
| Current liabilities total | 102.17 | 107.65 | 196.22 | 291.87 | 265.22 |
| Balance sheet total (liabilities) | 416.64 | 392.48 | 525.73 | 422.45 | 489.79 |
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.