SP-POWER ApS — Credit Rating and Financial Key Figures
CVR number: 20252391
Vemmenæsvej 29, Tåsinge 5700 Svendborg
kp@kurtpoulsen-aps.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 764.35 | 651.04 | 903.19 | 2 297.81 | 1 890.73 |
| Total depreciation | -38.82 | -52.92 | -61.21 | -60.25 | -60.25 |
| Reduction in value of non-current assets | 166.00 | ||||
| EBIT | 725.52 | 598.11 | 1 007.98 | 2 237.57 | 1 830.48 |
| Other financial income | 8.61 | 10.96 | 39.89 | ||
| Other financial expenses | - 145.10 | -17.95 | -39.34 | -12.72 | -11.07 |
| Exchange rate differences | 1 014.45 | ||||
| Net income from associates (fin.) | 1 222.41 | 1 350.04 | |||
| Pre-tax profit | 1 802.84 | 1 938.81 | 968.64 | 2 235.81 | 2 873.74 |
| Income taxes | - 127.83 | - 129.97 | - 151.25 | - 492.26 | - 632.31 |
| Net earnings | 1 675.01 | 1 808.84 | 817.39 | 1 743.55 | 2 241.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 560.75 | 7 560.75 | 7 560.75 | 7 560.75 | |
| Buildings | 11 567.22 | 12 178.17 | 12 283.92 | 12 223.67 | 20 738.62 |
| Machinery and equipment | 7.34 | 0.96 | |||
| Tangible assets total | 19 135.30 | 19 739.88 | 19 844.67 | 19 784.42 | 20 738.62 |
| Participating interests | 11 894.57 | ||||
| Investments total | 11 894.57 | ||||
| Non-current loans receivable | 13.50 | 13.50 | 13.50 | 13.50 | 13.50 |
| Long term receivables total | 13.50 | 13.50 | 13.50 | 13.50 | 13.50 |
| Raw materials and consumables | 292.46 | 407.84 | 539.24 | 514.15 | 469.65 |
| Inventories total | 292.46 | 407.84 | 539.24 | 514.15 | 469.65 |
| Current trade debtors | 61.60 | 28.64 | 85.69 | 461.14 | 111.52 |
| Current amounts owed by group member comp. | 821.51 | ||||
| Prepayments and accrued income | 49.06 | 42.70 | 36.70 | 36.86 | 33.16 |
| Current other receivables | 196.65 | 90.07 | 85.55 | 774.77 | 2.36 |
| Current deferred tax assets | 0.92 | ||||
| Short term receivables total | 307.31 | 161.41 | 207.94 | 1 272.77 | 969.48 |
| Cash and bank deposits | 179.57 | ||||
| Cash and cash equivalents | 179.57 | ||||
| Balance sheet total (assets) | 31 643.15 | 20 322.62 | 20 605.35 | 21 764.41 | 22 191.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 7 575.00 | 7 575.00 | 7 575.00 | 7 575.00 | 7 575.00 |
| Shares repurchased | 10 000.00 | 2 000.00 | |||
| Other reserves | 5 894.57 | ||||
| Retained earnings | - 313.38 | 7 256.20 | 9 065.04 | 7 882.44 | 9 625.99 |
| Profit of the financial year | 1 675.01 | 1 808.84 | 817.39 | 1 743.55 | 2 241.43 |
| Shareholders equity total | 24 831.20 | 16 640.04 | 17 457.44 | 19 200.99 | 19 442.42 |
| Provisions | 1 394.26 | 1 507.13 | 1 581.11 | 1 668.67 | 1 973.70 |
| Non-current deferred tax liabilities | 44.52 | 13.10 | 40.27 | 388.69 | 305.28 |
| Non-current liabilities total | 44.52 | 13.10 | 40.27 | 388.69 | 305.28 |
| Current loans from credit institutions | 117.48 | 347.23 | 1.00 | 12.26 | |
| Current trade creditors | 441.85 | 312.90 | 194.52 | 168.76 | 75.09 |
| Current owed to participating | 4 502.92 | 1 196.06 | 1 039.62 | ||
| Current owed to group member | 125.00 | ||||
| Short-term deferred tax liabilities | 22.64 | 44.51 | 9.49 | 42.02 | |
| Other non-interest bearing current liabilities | 288.29 | 261.65 | 281.90 | 295.29 | 257.50 |
| Current liabilities total | 5 373.17 | 2 162.36 | 1 526.53 | 506.06 | 469.85 |
| Balance sheet total (liabilities) | 31 643.15 | 20 322.62 | 20 605.35 | 21 764.41 | 22 191.25 |
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.