SUMMAS 2014 ApS — Credit Rating and Financial Key Figures
CVR number: 36086130
Tangsvej 31 C, 7500 Holstebro
jec@summas.dk
tel: 40196545
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 854.50 | -59.20 | -68.65 | 59.09 | 272.42 |
| Employee benefit expenses | - 601.89 | - 589.28 | - 556.58 | - 558.90 | - 565.99 |
| Total depreciation | -9.79 | -3.07 | -6.13 | -6.13 | -3.07 |
| EBIT | 242.82 | - 651.55 | - 631.36 | - 505.94 | - 296.64 |
| Other financial income | 1 274.41 | 1 451.35 | 1 120.82 | 1 197.38 | 1 204.49 |
| Other financial expenses | -33.85 | - 245.21 | -11.22 | -7.28 | -12.11 |
| Net income from associates (fin.) | -12.50 | ||||
| Pre-tax profit | 1 470.88 | 554.59 | 478.24 | 684.15 | 895.74 |
| Income taxes | - 331.28 | - 126.75 | - 107.51 | - 152.13 | - 199.19 |
| Net earnings | 1 139.60 | 427.84 | 370.72 | 532.02 | 696.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 15.33 | 9.20 | 3.07 | ||
| Tangible assets total | 15.33 | 9.20 | 3.07 | ||
| Holdings in group member companies | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Investments total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Non-current loans receivable | 6.00 | 6.00 | |||
| Long term receivables total | 6.00 | 6.00 | |||
| Inventories total | |||||
| Current trade debtors | 388.47 | 293.73 | 9.23 | 43.15 | |
| Current amounts owed by group member comp. | 15 845.17 | 16 945.75 | 20 162.76 | 20 603.62 | 20 307.17 |
| Current other receivables | 150.00 | 101.86 | |||
| Current deferred tax assets | 2.86 | 1.81 | 1.86 | 2.24 | |
| Short term receivables total | 16 386.50 | 17 241.28 | 20 173.85 | 20 750.86 | 20 307.17 |
| Other current investments | 2 932.45 | ||||
| Cash and bank deposits | 2 292.40 | 4 042.27 | 930.00 | 77.45 | 325.75 |
| Cash and cash equivalents | 5 224.85 | 4 042.27 | 930.00 | 77.45 | 325.75 |
| Balance sheet total (assets) | 21 613.35 | 21 300.89 | 21 115.05 | 20 839.38 | 20 640.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 400.00 | 57.20 | 1 300.00 | 1 000.00 |
| Other reserves | - 800.00 | -1 000.00 | |||
| Retained earnings | 19 849.17 | 19 988.76 | 20 359.40 | 19 430.13 | 18 962.15 |
| Profit of the financial year | 1 139.60 | 427.84 | 370.72 | 532.02 | 696.55 |
| Shareholders equity total | 21 094.06 | 20 866.60 | 20 837.33 | 20 512.15 | 19 708.70 |
| Non-current liabilities total | |||||
| Current trade creditors | 103.13 | 141.70 | 17.00 | 12.50 | 15.61 |
| Current owed to participating | 15.60 | 72.46 | 66.58 | 181.62 | 693.99 |
| Short-term deferred tax liabilities | 321.03 | 120.76 | 107.57 | 76.51 | 110.95 |
| Other non-interest bearing current liabilities | 79.53 | 99.36 | 86.57 | 56.61 | 111.66 |
| Current liabilities total | 519.29 | 434.29 | 277.72 | 327.23 | 932.22 |
| Balance sheet total (liabilities) | 21 613.35 | 21 300.89 | 21 115.05 | 20 839.38 | 20 640.91 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.