SØBORG CONSULTING ApS — Credit Rating and Financial Key Figures
CVR number: 27492843
Stolelyngen 4, 3450 Allerød
thomas@soborg.net
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 997.44 | 73.33 | 88.26 | 101.87 | 111.43 |
| EBIT | - 997.44 | 73.33 | 88.26 | 101.87 | 111.43 |
| Other financial income | 248.85 | 34.51 | 163.10 | 84.37 | 38.47 |
| Other financial expenses | -57.15 | -69.77 | -24.82 | -23.39 | - 229.47 |
| Net income from associates (fin.) | -15.85 | 0.30 | -2.90 | -5.50 | |
| Pre-tax profit | - 821.59 | 38.37 | 223.64 | 162.85 | -85.08 |
| Income taxes | 172.42 | -8.79 | -49.84 | -35.78 | 17.51 |
| Net earnings | - 649.16 | 29.58 | 173.80 | 127.07 | -67.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 221.42 | 3 221.42 | 3 221.42 | 3 221.42 | 3 221.42 |
| Tangible assets total | 3 221.42 | 3 221.42 | 3 221.42 | 3 221.42 | 3 221.42 |
| Participating interests | 95.74 | 96.04 | 93.14 | 93.14 | 87.64 |
| Investments total | 95.74 | 96.04 | 93.14 | 93.14 | 87.64 |
| Non-current other receivables | 247.88 | ||||
| Long term receivables total | 247.88 | ||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 18.92 | ||||
| Current other receivables | 994.91 | 1 114.37 | 942.84 | 961.69 | 1 000.16 |
| Current deferred tax assets | 212.74 | 181.69 | 126.62 | 82.84 | 100.34 |
| Short term receivables total | 1 226.57 | 1 296.06 | 1 069.46 | 1 044.53 | 1 100.51 |
| Other current investments | 738.32 | 552.30 | 617.61 | 452.55 | |
| Cash and bank deposits | 6.99 | 557.89 | 212.44 | 102.77 | |
| Cash and cash equivalents | 745.30 | 557.89 | 764.74 | 720.38 | 452.55 |
| Balance sheet total (assets) | 5 536.92 | 5 171.41 | 5 148.75 | 5 079.48 | 4 862.11 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 63.58 | 63.87 | 60.97 | 60.97 | 60.97 |
| Retained earnings | 3 202.99 | 2 440.53 | 2 358.61 | 2 414.61 | 2 419.68 |
| Profit of the financial year | - 649.16 | 29.58 | 173.80 | 127.07 | -67.57 |
| Shareholders equity total | 2 853.00 | 2 771.98 | 2 832.79 | 2 845.45 | 2 660.08 |
| Non-current loans from credit institutions | 2 413.57 | 2 252.08 | 2 170.36 | 2 083.42 | 2 016.79 |
| Non-current other liabilities | 204.74 | ||||
| Non-current liabilities total | 2 618.31 | 2 252.08 | 2 170.36 | 2 083.42 | 2 016.79 |
| Current loans from credit institutions | 80.00 | 80.00 | 85.00 | 122.04 | |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 1.74 | ||||
| Other non-interest bearing current liabilities | 55.60 | 55.60 | 55.60 | 55.60 | 53.20 |
| Current liabilities total | 65.60 | 147.34 | 145.60 | 150.60 | 185.24 |
| Balance sheet total (liabilities) | 5 536.92 | 5 171.41 | 5 148.75 | 5 079.48 | 4 862.11 |
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.