SPI - Administration ApS — Credit Rating and Financial Key Figures
CVR number: 39144522
Store Torv 7, 8000 Aarhus C
cm@spi-adm.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 595.32 | 3 165.15 | 3 774.58 | 3 224.78 | 3 688.94 |
| Employee benefit expenses | -2 081.33 | -2 285.37 | -2 485.02 | -2 443.05 | -2 969.69 |
| Total depreciation | -0.30 | -7.12 | -7.12 | -7.12 | -13.94 |
| EBIT | 513.70 | 872.66 | 1 282.44 | 774.61 | 705.30 |
| Other financial income | 0.51 | 1.25 | 0.08 | 0.02 | |
| Other financial expenses | -26.57 | -12.91 | -26.52 | -23.83 | -8.84 |
| Pre-tax profit | 487.64 | 861.00 | 1 256.00 | 750.81 | 696.46 |
| Income taxes | - 109.00 | - 196.10 | - 277.48 | - 169.49 | - 155.93 |
| Net earnings | 378.64 | 664.90 | 978.51 | 581.32 | 540.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.30 | 28.18 | 21.06 | 13.94 | |
| Tangible assets total | 35.30 | 28.18 | 21.06 | 13.94 | |
| Investments total | 234.19 | 238.88 | 238.88 | 258.58 | 258.58 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 237.19 | 996.12 | 1 162.63 | 2 328.39 | 2 828.90 |
| Prepayments and accrued income | 143.73 | 153.58 | |||
| Current other receivables | 680.66 | 777.39 | 416.20 | 785.31 | 1 092.29 |
| Current deferred tax assets | 66.01 | 43.18 | |||
| Short term receivables total | 917.85 | 1 773.51 | 1 722.56 | 3 333.29 | 3 964.37 |
| Cash and bank deposits | 421.09 | 834.17 | 1 348.14 | 1 311.97 | 946.53 |
| Cash and cash equivalents | 421.09 | 834.17 | 1 348.14 | 1 311.97 | 946.53 |
| Balance sheet total (assets) | 1 608.43 | 2 874.75 | 3 330.64 | 4 917.78 | 5 169.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 2.95 | 131.59 | 796.49 | 1 775.01 | 2 356.33 |
| Profit of the financial year | 378.64 | 664.90 | 978.51 | 581.32 | 540.53 |
| Shareholders equity total | 431.59 | 1 096.49 | 1 825.01 | 2 406.33 | 2 946.85 |
| Provisions | 1.89 | 1.79 | 1.33 | ||
| Non-current other liabilities | 94.13 | 96.00 | 96.00 | 96.00 | 96.00 |
| Non-current liabilities total | 94.13 | 96.00 | 96.00 | 96.00 | 96.00 |
| Current loans from credit institutions | 2.58 | 14.81 | 0.32 | 1.03 | |
| Current trade creditors | 298.76 | 205.32 | 388.67 | 767.07 | 433.77 |
| Current owed to group member | 139.30 | 112.63 | 69.49 | 306.32 | |
| Short-term deferred tax liabilities | 107.11 | 190.67 | 277.95 | 236.83 | 133.10 |
| Other non-interest bearing current liabilities | 533.07 | 1 171.84 | 726.88 | 1 341.74 | 1 252.42 |
| Current liabilities total | 1 080.82 | 1 680.46 | 1 408.30 | 2 415.45 | 2 126.64 |
| Balance sheet total (liabilities) | 1 608.43 | 2 874.75 | 3 330.64 | 4 917.78 | 5 169.49 |
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.