STEN KJÆR ApS
CVR number: 20555297
Esbjergvej 110, Præstkjær 6650 Brørup
praestkjaerfiskeri@hotmail.com
tel: 26741671
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 130.42 | 1 654.62 | - 226.42 | 122.38 | 351.20 |
| Employee benefit expenses | - 601.40 | - 578.50 | - 636.62 | - 307.87 | - 113.12 |
| Other operating expenses | - 135.69 | - 312.36 | -36.80 | -0.88 | |
| Total depreciation | - 200.61 | - 226.50 | - 182.18 | - 178.80 | - 146.08 |
| EBIT | 192.72 | 537.26 | -1 082.03 | - 373.24 | 92.00 |
| Other financial income | 6.99 | 0.63 | 0.77 | 1.44 | -0.07 |
| Other financial expenses | - 147.58 | - 118.36 | -57.08 | - 103.83 | - 113.78 |
| Pre-tax profit | 52.14 | 419.53 | -1 138.33 | - 475.63 | -21.85 |
| Income taxes | -37.25 | - 200.57 | 270.82 | 108.00 | |
| Net earnings | 14.89 | 218.96 | - 867.51 | - 475.63 | 86.15 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 897.72 | 1 386.10 | 1 366.76 | 1 347.42 | 1 328.07 |
| Buildings | 319.58 | 311.24 | 326.81 | 186.75 | 95.17 |
| Machinery and equipment | 220.85 | 165.64 | 110.43 | 100.53 | 65.37 |
| Tangible assets total | 2 438.15 | 1 862.98 | 1 804.00 | 1 634.70 | 1 488.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 216.13 | 2 301.10 | 1 410.91 | 132.00 | 2 098.01 |
| Inventories total | 3 216.13 | 2 301.10 | 1 410.91 | 132.00 | 2 098.01 |
| Current trade debtors | 321.29 | 594.33 | 37.73 | 261.89 | 4.55 |
| Prepayments and accrued income | 46.94 | 63.70 | 64.15 | 36.83 | 40.64 |
| Current other receivables | 29.60 | 62.61 | 121.72 | 641.49 | |
| Current deferred tax assets | 0.67 | 270.82 | 270.82 | ||
| Short term receivables total | 368.90 | 687.63 | 435.31 | 691.26 | 686.68 |
| Cash and bank deposits | 120.12 | 33.80 | 80.93 | 44.79 | 2.16 |
| Cash and cash equivalents | 120.12 | 33.80 | 80.93 | 44.79 | 2.16 |
| Balance sheet total (assets) | 6 143.30 | 4 885.50 | 3 731.15 | 2 502.75 | 4 275.47 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 1 676.54 | 1 491.43 | 1 710.38 | 842.87 | 367.24 |
| Profit of the financial year | 14.89 | 218.96 | - 867.51 | - 475.63 | 86.15 |
| Shareholders equity total | 1 891.43 | 2 110.38 | 1 042.87 | 567.24 | 653.38 |
| Non-current loans from credit institutions | 410.24 | 336.82 | 263.71 | 190.92 | 133.33 |
| Non-current leasing loans | 114.94 | 101.49 | |||
| Non-current other liabilities | 1.14 | 1.14 | |||
| Non-current liabilities total | 525.18 | 439.45 | 264.85 | 190.92 | 133.33 |
| Current loans from credit institutions | 1 275.52 | 375.36 | 921.75 | 612.57 | 1 594.62 |
| Advances received | 41.11 | ||||
| Current trade creditors | 1 340.04 | 149.31 | 171.16 | 899.63 | |
| Current owed to participating | 730.21 | 686.53 | 770.44 | 718.27 | 735.94 |
| Current owed to group member | 185.51 | 178.99 | 181.50 | ||
| Short-term deferred tax liabilities | 66.22 | 175.82 | 166.34 | ||
| Other non-interest bearing current liabilities | 314.69 | 1 097.94 | 230.07 | 63.60 | 35.96 |
| Current liabilities total | 3 726.69 | 2 335.66 | 2 423.42 | 1 744.59 | 3 488.75 |
| Balance sheet total (liabilities) | 6 143.30 | 4 885.50 | 3 731.15 | 2 502.75 | 4 275.47 |
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.