STIGI ApS — Credit Rating and Financial Key Figures
CVR number: 28706162
Strandboulevarden 11, 2100 København Ø
stig@20104510.dk
tel: 35264511
www.stigi.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27.90 | 15.24 | 12.35 | 101.07 | 84.99 |
| Total depreciation | -20.75 | -7.11 | -60.00 | -60.00 | |
| EBIT | 7.15 | 8.13 | 12.35 | 41.07 | 24.99 |
| Other financial income | 1.35 | 3.25 | |||
| Other financial expenses | -0.20 | -0.22 | -0.38 | -4.22 | -15.00 |
| Pre-tax profit | 6.95 | 9.26 | 15.23 | 36.85 | 9.99 |
| Income taxes | -0.44 | -1.28 | -0.35 | ||
| Net earnings | 6.95 | 8.82 | 13.96 | 36.49 | 9.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.11 | 294.90 | 234.90 | ||
| Tangible assets total | 7.11 | 294.90 | 234.90 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 38.43 | 115.58 | 107.64 | 54.69 | 34.60 |
| Inventories total | 38.43 | 115.58 | 107.64 | 54.69 | 34.60 |
| Current trade debtors | 14.46 | 72.97 | 78.33 | 71.02 | 68.40 |
| Current owed by particip. interest comp. | 12.76 | ||||
| Current other receivables | 15.09 | 210.09 | 354.63 | ||
| Short term receivables total | 27.22 | 72.97 | 93.42 | 281.11 | 423.02 |
| Cash and bank deposits | 95.21 | 37.35 | 32.31 | 5.96 | 4.72 |
| Cash and cash equivalents | 95.21 | 37.35 | 32.31 | 5.96 | 4.72 |
| Balance sheet total (assets) | 167.96 | 225.91 | 233.37 | 636.65 | 697.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | - 389.78 | - 382.83 | - 374.01 | - 360.06 | - 323.56 |
| Profit of the financial year | 6.95 | 8.82 | 13.96 | 36.49 | 9.99 |
| Shareholders equity total | 142.17 | 150.99 | 164.94 | 201.44 | 211.42 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 266.54 | 236.03 | |||
| Current trade creditors | 6.92 | 6.00 | 6.46 | 7.35 | 6.01 |
| Current owed to group member | 30.09 | 36.83 | 115.85 | 172.83 | |
| Short-term deferred tax liabilities | 0.44 | 1.28 | 0.35 | ||
| Other non-interest bearing current liabilities | 18.88 | 38.40 | 23.86 | 45.12 | 70.96 |
| Current liabilities total | 25.80 | 74.93 | 68.43 | 435.22 | 485.83 |
| Balance sheet total (liabilities) | 167.96 | 225.91 | 233.37 | 636.65 | 697.25 |
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.