SIEL HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 35227571
Skolebakken 35, 8641 Sorring
js@by-g.dk
tel: 25126443
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.58 | -10.78 | -27.81 | -38.57 | -8.13 |
| Total depreciation | -18.43 | ||||
| EBIT | -10.58 | -10.78 | -27.81 | -38.57 | -26.56 |
| Other financial income | 5.00 | 312.74 | 585.99 | ||
| Other financial expenses | -39.71 | -0.54 | -21.48 | - 190.36 | -10.73 |
| Net income from associates (fin.) | 1 424.60 | 5 959.81 | 1 247.07 | 454.79 | 2 924.55 |
| Pre-tax profit | 1 379.31 | 5 948.49 | 1 197.79 | 538.60 | 3 473.25 |
| Income taxes | 1.23 | 2.37 | 9.36 | -18.40 | - 120.71 |
| Net earnings | 1 380.54 | 5 950.86 | 1 207.15 | 520.20 | 3 352.54 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 710.42 | ||||
| Tangible assets total | 2 710.42 | ||||
| Holdings in group member companies | 1 183.79 | 789.59 | 1 240.03 | 1 834.66 | 1 041.15 |
| Participating interests | 4 910.60 | 11 264.60 | 2 063.85 | 1 536.38 | 1 399.38 |
| Investments total | 6 094.38 | 12 054.19 | 3 303.89 | 3 371.05 | 2 440.52 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 202.45 | 44.79 | 668.89 | 2 626.41 | |
| Current owed by particip. interest comp. | 3 400.00 | 4 606.25 | 985.23 | ||
| Current other receivables | 250.00 | 338.18 | 150.00 | ||
| Current deferred tax assets | 33.35 | 68.06 | 100.96 | 80.37 | |
| Short term receivables total | 235.80 | 112.86 | 4 419.85 | 7 570.83 | 1 215.60 |
| Other current investments | 2 740.14 | 4 912.08 | |||
| Cash and bank deposits | 0.96 | 114.96 | 5 738.76 | 239.07 | 6 190.42 |
| Cash and cash equivalents | 0.96 | 114.96 | 5 738.76 | 2 979.21 | 11 102.50 |
| Balance sheet total (assets) | 6 331.14 | 12 282.00 | 13 462.50 | 13 921.08 | 17 469.04 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | |
| Other reserves | 5 531.38 | 11 491.19 | 1 501.09 | 1 949.10 | 1 045.20 |
| Retained earnings | - 665.78 | -5 301.55 | 10 582.20 | 11 282.44 | 12 645.55 |
| Profit of the financial year | 1 380.54 | 5 950.86 | 1 207.15 | 520.20 | 3 352.54 |
| Shareholders equity total | 6 326.14 | 12 277.00 | 13 427.65 | 13 890.64 | 17 184.29 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.47 | ||||
| Advances received | 4.50 | ||||
| Current owed to group member | 74.94 | ||||
| Short-term deferred tax liabilities | 5.44 | 180.31 | |||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 34.38 | 25.00 | 25.00 |
| Current liabilities total | 5.00 | 5.00 | 34.85 | 30.44 | 284.75 |
| Balance sheet total (liabilities) | 6 331.14 | 12 282.00 | 13 462.50 | 13 921.08 | 17 469.04 |
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.