Stenhøjgaard Entreprise A/S — Credit Rating and Financial Key Figures
CVR number: 10086957
Merringvej 65, 8723 Løsning
tel: 40570283
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 927.70 | 5 072.00 | 4 632.10 | 3 571.13 | 3 512.76 |
| Employee benefit expenses | -2 861.44 | -2 761.85 | -2 351.61 | -2 798.41 | -2 746.90 |
| Other operating expenses | -2.06 | ||||
| Total depreciation | - 329.63 | - 303.32 | - 339.19 | - 362.41 | - 327.19 |
| EBIT | 1 734.58 | 2 006.83 | 1 941.30 | 410.30 | 438.66 |
| Other financial income | 181.77 | 31.29 | 30.18 | 55.90 | 2.24 |
| Other financial expenses | - 146.89 | -27.00 | -32.27 | - 211.28 | - 167.64 |
| Pre-tax profit | 1 769.46 | 2 011.11 | 1 939.21 | 254.92 | 273.27 |
| Income taxes | - 389.50 | - 435.26 | - 412.76 | -44.49 | -52.72 |
| Net earnings | 1 379.96 | 1 575.85 | 1 526.45 | 210.43 | 220.54 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 348.60 | 1 828.94 | 2 362.06 | 2 254.65 | 1 927.46 |
| Tangible assets total | 1 348.60 | 1 828.94 | 2 362.06 | 2 254.65 | 1 927.46 |
| Investments total | - 758.58 | -2 247.58 | -2 256.33 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 45.00 | 143.00 | 448.00 | 158.00 | 59.43 |
| Finished products/goods | 758.58 | 2 247.58 | 2 256.33 | ||
| Inventories total | 45.00 | 143.00 | 1 206.58 | 2 405.58 | 2 315.76 |
| Current trade debtors | 1 840.09 | 501.82 | 2 704.10 | 299.52 | 351.68 |
| Current amounts owed by group member comp. | 823.59 | 24.69 | 6 582.65 | ||
| Prepayments and accrued income | 74.71 | 142.31 | 219.75 | 193.10 | 167.06 |
| Current other receivables | 796.48 | 4 908.08 | 1 495.96 | 962.22 | 1 247.67 |
| Current deferred tax assets | 40.01 | 13.23 | |||
| Short term receivables total | 2 711.29 | 6 375.81 | 4 444.51 | 1 494.85 | 8 362.29 |
| Cash and bank deposits | 1 537.98 | 572.22 | 1 197.29 | 90.43 | |
| Cash and cash equivalents | 1 537.98 | 572.22 | 1 197.29 | 90.43 | |
| Non-current assets for sale | 758.58 | 2 247.58 | 2 256.33 | ||
| Balance sheet total (assets) | 5 642.87 | 8 347.75 | 8 585.37 | 7 352.37 | 12 695.93 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 250.00 | 250.00 | 1 000.00 | ||
| Retained earnings | 502.04 | 1 631.99 | 2 207.84 | 3 734.30 | 3 944.73 |
| Profit of the financial year | 1 379.96 | 1 575.85 | 1 526.45 | 210.43 | 220.54 |
| Shareholders equity total | 2 631.99 | 3 957.84 | 5 234.30 | 4 444.73 | 4 665.27 |
| Provisions | 193.40 | 415.90 | 315.20 | 399.70 | 465.20 |
| Non-current other liabilities | 69.75 | ||||
| Non-current liabilities total | 69.75 | ||||
| Current loans from credit institutions | 1 550.50 | ||||
| Advances received | 46.30 | ||||
| Current trade creditors | 1 350.19 | 1 189.27 | 1 617.40 | 1 151.78 | 1 267.42 |
| Current owed to participating | 11.88 | 86.85 | 125.29 | 4.42 | 3 564.18 |
| Current owed to group member | 21.38 | 493.31 | 139.97 | 547.58 | 77.87 |
| Short-term deferred tax liabilities | 340.70 | 212.76 | 513.46 | ||
| Other non-interest bearing current liabilities | 730.61 | 395.01 | 639.76 | 804.17 | 2 033.22 |
| Accruals and deferred income | 292.97 | 622.78 | |||
| Current liabilities total | 2 747.72 | 3 974.00 | 3 035.87 | 2 507.94 | 7 565.46 |
| Balance sheet total (liabilities) | 5 642.87 | 8 347.75 | 8 585.37 | 7 352.37 | 12 695.93 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.