SEDA HOLDING DANMARK A/S — Credit Rating and Financial Key Figures
CVR number: 31500850
Huginsvej 12, 4100 Ringsted
chr@bio-dk.dk
tel: 57600073
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 923.10 | 6 899.26 | 7 573.98 | 13 692.45 | 7 131.96 |
| Employee benefit expenses | -3 049.92 | -2 658.17 | -2 649.95 | -3 244.12 | -2 550.71 |
| Total depreciation | - 622.00 | - 622.00 | - 622.00 | - 601.75 | - 553.00 |
| EBIT | 3 251.18 | 3 619.08 | 4 302.03 | 9 846.58 | 4 028.25 |
| Other financial income | 76.36 | 54.20 | 206.36 | ||
| Other financial expenses | - 336.57 | - 287.22 | - 236.75 | - 315.48 | - 476.88 |
| Pre-tax profit | 2 914.61 | 3 331.86 | 4 141.64 | 9 585.30 | 3 757.73 |
| Income taxes | - 634.17 | - 876.42 | - 914.03 | -2 178.36 | - 835.47 |
| Net earnings | 2 280.45 | 2 455.44 | 3 227.61 | 7 406.94 | 2 922.26 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 24 863.34 | 24 415.66 | 23 967.97 | 23 520.29 | 23 072.60 |
| Buildings | 546.59 | 441.28 | 335.97 | 230.66 | 125.34 |
| Machinery and equipment | 186.75 | 117.75 | 48.75 | ||
| Tangible assets total | 25 596.69 | 24 974.69 | 24 352.69 | 23 750.94 | 23 197.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 470.38 | 465.86 | 1 269.37 | 943.67 | 549.44 |
| Finished products/goods | 12 472.65 | 8 819.05 | 4 362.84 | 14 154.88 | 7 687.07 |
| Inventories total | 12 943.03 | 9 284.90 | 5 632.20 | 15 098.56 | 8 236.51 |
| Current trade debtors | 1 425.31 | 1 310.82 | 1 834.66 | 3 080.58 | 1 997.82 |
| Current other receivables | 322.41 | 42.40 | |||
| Short term receivables total | 1 747.71 | 1 310.82 | 1 877.06 | 3 080.58 | 1 997.82 |
| Cash and bank deposits | 75.03 | 212.67 | 211.33 | 4 251.25 | 717.29 |
| Cash and cash equivalents | 75.03 | 212.67 | 211.33 | 4 251.25 | 717.29 |
| Balance sheet total (assets) | 40 362.46 | 35 783.08 | 32 073.28 | 46 181.32 | 34 149.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 2 000.00 | 10 000.00 | |
| Retained earnings | 11 595.44 | 12 875.88 | 13 331.33 | 6 558.94 | 13 965.87 |
| Profit of the financial year | 2 280.45 | 2 455.44 | 3 227.61 | 7 406.94 | 2 922.26 |
| Shareholders equity total | 15 375.88 | 16 831.33 | 19 058.93 | 24 465.87 | 17 388.13 |
| Provisions | 2 384.50 | 2 539.22 | 2 546.72 | 2 595.43 | 2 579.82 |
| Non-current loans from credit institutions | 7 616.28 | 6 941.99 | 6 577.03 | 5 909.98 | 5 332.18 |
| Non-current liabilities total | 7 616.28 | 6 941.99 | 6 577.03 | 5 909.98 | 5 332.18 |
| Current loans from credit institutions | 7 728.20 | 5 341.85 | 785.50 | 378.52 | 385.19 |
| Current trade creditors | 5 728.93 | 1 470.67 | 499.85 | 10 451.73 | 5 730.53 |
| Short-term deferred tax liabilities | 406.46 | 461.69 | 1 094.93 | 815.66 | 479.32 |
| Other non-interest bearing current liabilities | 1 122.21 | 2 029.65 | 1 510.30 | 1 564.14 | 2 254.40 |
| Accruals and deferred income | 166.69 | ||||
| Current liabilities total | 14 985.80 | 9 470.54 | 3 890.59 | 13 210.04 | 8 849.44 |
| Balance sheet total (liabilities) | 40 362.46 | 35 783.08 | 32 073.28 | 46 181.32 | 34 149.56 |
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.