Sønderborg Varme A/S — Credit Rating and Financial Key Figures
CVR number: 32648541
Nørrekobbel 54, 6400 Sønderborg
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 174.95 | 168.96 | 196.62 | 216.73 | 247.85 |
Other operating income | 0.40 | 0.47 | |||
Costs of manufacturing | - 108.71 | - 140.13 | |||
Gross profit | 90.45 | 85.65 | 93.43 | 108.01 | 107.72 |
Costs of management | -10.70 | -11.62 | |||
Costs of distribution | -75.93 | -71.29 | |||
EBIT | 22.07 | 21.03 | 19.27 | 21.79 | 25.29 |
Other financial income | 0.49 | 0.47 | |||
Other financial expenses | -22.28 | -25.75 | |||
Pre-tax profit | |||||
Net earnings |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 83.31 | 78.68 | |||
Buildings | 665.92 | 610.84 | |||
Machinery and equipment | 10.23 | 9.44 | |||
Advance payments and construction in progress | 3.42 | 1.66 | |||
Tangible assets total | 762.88 | 700.62 | |||
Holdings in group member companies | 0.40 | 0.40 | |||
Other receivables | 734.70 | 694.89 | 698.32 | ||
Investments total | 734.70 | 694.89 | 698.32 | 0.40 | 0.40 |
Non-current loans receivable | 0.02 | 0.02 | |||
Non-current other receivables | 40.67 | ||||
Long term receivables total | 0.02 | 40.69 | |||
Raw materials and consumables | 32.24 | 30.99 | |||
Inventories total | 32.24 | 30.99 | |||
Current trade debtors | 7.71 | 9.30 | |||
Current amounts owed by group member comp. | 5.94 | ||||
Prepayments and accrued income | 6.74 | 11.33 | |||
Current other receivables | 27.03 | 10.43 | |||
Short term receivables total | 47.42 | 31.06 | |||
Cash and bank deposits | 0.05 | 0.02 | |||
Cash and cash equivalents | 0.05 | 0.02 | |||
Balance sheet total (assets) | 734.70 | 694.89 | 698.32 | 843.01 | 803.79 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 28.16 | 28.16 | 33.06 | 1.50 | 1.50 |
Retained earnings | 31.56 | 31.56 | |||
Shareholders equity total | 28.16 | 28.16 | 33.06 | 33.06 | 33.06 |
Provisions | 91.00 | 130.79 | |||
Non-current loans from credit institutions | 544.03 | 514.63 | |||
Non-current accruals and deferred income | 69.59 | 73.22 | |||
Non-current liabilities total | 613.62 | 587.85 | |||
Current loans from credit institutions | 32.87 | 81.61 | |||
Advances received | 10.92 | 11.76 | |||
Current trade creditors | 32.79 | 24.24 | |||
Current owed to group member | 26.75 | ||||
Other non-interest bearing current liabilities | -78.68 | -98.54 | |||
Accruals and deferred income | 6.10 | 6.27 | |||
Current liabilities total | 4.00 | 52.08 | |||
Balance sheet total (liabilities) | 28.16 | 28.16 | 33.06 | 741.69 | 803.79 |
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.