STM Biomasse ApS — Credit Rating and Financial Key Figures
CVR number: 41545275
Bedegadevej 44, Klemensker 3782 Klemensker
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 926.92 | 1 308.34 | 2 303.62 |
Total depreciation | -17.00 | -39.66 | - 456.40 |
EBIT | 909.92 | 1 268.68 | 1 847.22 |
Other financial expenses | - 142.11 | - 139.72 | - 305.89 |
Pre-tax profit | 767.81 | 1 128.96 | 1 541.33 |
Income taxes | - 178.16 | - 243.40 | - 339.15 |
Net earnings | 589.66 | 885.56 | 1 202.18 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 153.00 | 136.00 | 119.00 |
Intangible assets total | 153.00 | 136.00 | 119.00 |
Buildings | 2 697.13 | 6 493.22 | |
Tangible assets total | 2 697.13 | 6 493.22 | |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 3 382.56 | 3 876.00 | 3 770.00 |
Inventories total | 3 382.56 | 3 876.00 | 3 770.00 |
Current trade debtors | 379.79 | 1 295.03 | 2 181.69 |
Prepayments and accrued income | 11.67 | 2 694.68 | 173.87 |
Current other receivables | 902.19 | 1 618.22 | 507.72 |
Short term receivables total | 1 293.65 | 5 607.93 | 2 863.28 |
Balance sheet total (assets) | 4 829.21 | 12 317.06 | 13 245.50 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 189.66 | 75.22 | |
Profit of the financial year | 589.66 | 885.56 | 1 202.18 |
Shareholders equity total | 629.66 | 1 115.22 | 1 317.40 |
Provisions | 93.97 | 408.91 | |
Non-current loans from credit institutions | 2 933.02 | 3 306.31 | |
Non-current leasing loans | 851.09 | 614.94 | |
Non-current other liabilities | - 149.42 | -24.21 | |
Non-current deferred tax liabilities | 149.42 | 24.21 | |
Non-current liabilities total | 3 784.10 | 3 921.24 | |
Current loans from credit institutions | 1 269.56 | 4 039.61 | 3 145.09 |
Current trade creditors | 1 786.18 | 2 448.10 | 3 338.46 |
Current owed to group member | 527.33 | 370.89 | 902.33 |
Short-term deferred tax liabilities | 178.16 | ||
Other non-interest bearing current liabilities | 438.34 | 456.83 | 194.46 |
Accruals and deferred income | 8.33 | 17.60 | |
Current liabilities total | 4 199.56 | 7 323.77 | 7 597.94 |
Balance sheet total (liabilities) | 4 829.21 | 12 317.06 | 13 245.50 |
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.