S. Bagger-Sørensen Invest ApS — Credit Rating and Financial Key Figures
CVR number: 38144138
Tabletvej 1, 7100 Vejle
tel: 49288888
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.00 | -44.00 | -23.00 | -27.00 | -43.00 |
| EBIT | -23.00 | -44.00 | -23.00 | -27.00 | -43.00 |
| Other financial income | 843.00 | 3 337.00 | 3 837.00 | 4 692.00 | 2 415.00 |
| Other financial expenses | -2.00 | -12.00 | -36.00 | -35.00 | -65.00 |
| Net income from associates (fin.) | 55 000.00 | 25 000.00 | 22 000.00 | 22 000.00 | 18 000.00 |
| Pre-tax profit | 55 818.00 | 28 281.00 | 25 778.00 | 26 630.00 | 20 307.00 |
| Income taxes | - 180.00 | - 729.00 | - 839.00 | -1 026.00 | - 522.00 |
| Net earnings | 55 638.00 | 27 552.00 | 24 939.00 | 25 604.00 | 19 785.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 872 887.00 | 872 887.00 | 872 887.00 | 872 887.00 | 872 887.00 |
| Investments total | 872 887.00 | 872 887.00 | 872 887.00 | 872 887.00 | 872 887.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 51 631.00 | 59 742.00 | 59 706.00 | 50 398.00 | 21 131.00 |
| Current other receivables | 6 557.00 | ||||
| Short term receivables total | 51 631.00 | 59 742.00 | 59 706.00 | 50 398.00 | 27 688.00 |
| Cash and bank deposits | 21.00 | 4.00 | 85.00 | 80.00 | 260.00 |
| Cash and cash equivalents | 21.00 | 4.00 | 85.00 | 80.00 | 260.00 |
| Balance sheet total (assets) | 924 539.00 | 932 633.00 | 932 678.00 | 923 365.00 | 900 835.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 20 000.00 | 25 000.00 | 35 000.00 | 30 000.00 | 52 500.00 |
| Other reserves | -35 000.00 | ||||
| Retained earnings | 848 699.00 | 879 337.00 | 871 889.00 | 866 828.00 | 839 932.00 |
| Profit of the financial year | 55 638.00 | 27 552.00 | 24 939.00 | 25 604.00 | 19 785.00 |
| Shareholders equity total | 924 387.00 | 931 939.00 | 931 878.00 | 922 482.00 | 877 267.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 9.00 | 9.00 | 10.00 | 11.00 |
| Current owed to participating | 13 870.00 | ||||
| Short-term deferred tax liabilities | 142.00 | 685.00 | 787.00 | 868.00 | 232.00 |
| Other non-interest bearing current liabilities | 1.00 | 4.00 | 5.00 | 9 455.00 | |
| Current liabilities total | 152.00 | 694.00 | 800.00 | 883.00 | 23 568.00 |
| Balance sheet total (liabilities) | 924 539.00 | 932 633.00 | 932 678.00 | 923 365.00 | 900 835.00 |
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.