EUROSAMA ApS — Credit Rating and Financial Key Figures
 CVR number: 77280219 
  Læsøvej 7, 8382 Hinnerup 
 tel: 86392921 
 Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 | 
| Net sales | |||||
| Gross profit | 3 463.94 | 4 840.23 | 6 127.08 | 6 173.78 | 6 448.56 | 
| Employee benefit expenses | -2 879.82 | -3 627.27 | -4 024.69 | -4 824.97 | -5 492.45 | 
| Other operating expenses | -3.32 | -3.00 | -94.39 | -8.02 | -4.10 | 
| Total depreciation | - 300.15 | - 329.81 | - 310.73 | - 321.69 | - 429.32 | 
| EBIT | 280.66 | 880.15 | 1 697.28 | 1 019.10 | 522.69 | 
| Other financial income | 40.57 | 158.45 | 97.60 | 114.63 | 102.51 | 
| Other financial expenses | -26.36 | -19.06 | -44.22 | - 183.84 | - 130.56 | 
| Pre-tax profit | 294.87 | 1 019.54 | 1 750.65 | 949.89 | 494.64 | 
| Income taxes | -61.76 | - 224.89 | - 390.59 | - 240.36 | - 126.41 | 
| Net earnings | 233.11 | 794.65 | 1 360.06 | 709.53 | 368.23 | 
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 58.00 | 29.00 | |||
| Intangible assets total | 58.00 | 29.00 | |||
| Buildings | 162.07 | 259.52 | 280.38 | 230.52 | 295.00 | 
| Machinery and equipment | 501.25 | 742.49 | 1 216.69 | 1 173.84 | 1 360.19 | 
| Tangible assets total | 663.33 | 1 002.01 | 1 497.07 | 1 404.35 | 1 655.18 | 
| Investments total | 130.37 | 130.37 | 130.37 | 130.37 | 130.37 | 
| Long term receivables total | |||||
| Finished products/goods | 2 110.13 | 2 751.42 | 4 208.18 | 4 583.23 | 3 632.03 | 
| Advance payments | 186.97 | 204.99 | 30.78 | 71.69 | |
| Inventories total | 2 110.13 | 2 938.40 | 4 413.16 | 4 614.01 | 3 703.72 | 
| Current trade debtors | 1 277.13 | 1 880.24 | 2 923.66 | 2 569.78 | 3 199.14 | 
| Current amounts owed by group member comp. | 916.63 | 1 893.41 | 2 388.21 | 1 276.04 | 1 177.54 | 
| Prepayments and accrued income | 54.37 | 67.81 | 44.37 | 47.09 | 66.73 | 
| Current other receivables | 27.02 | 354.10 | 519.45 | 638.45 | 640.40 | 
| Short term receivables total | 2 275.14 | 4 195.57 | 5 875.69 | 4 531.36 | 5 083.81 | 
| Cash and bank deposits | 503.58 | 1 753.88 | 703.55 | 161.23 | 66.60 | 
| Cash and cash equivalents | 503.58 | 1 753.88 | 703.55 | 161.23 | 66.60 | 
| Balance sheet total (assets) | 5 740.56 | 10 049.22 | 12 619.84 | 10 841.32 | 10 639.68 | 
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 
| Shares repurchased | 500.00 | 500.00 | 1 000.00 | 500.00 | 600.00 | 
| Retained earnings | 1 431.94 | 1 165.05 | 959.70 | 1 819.75 | 1 929.28 | 
| Profit of the financial year | 233.11 | 794.65 | 1 360.06 | 709.53 | 368.23 | 
| Shareholders equity total | 2 290.05 | 2 584.70 | 3 444.75 | 3 154.28 | 3 022.51 | 
| Provisions | 30.22 | 46.90 | 64.89 | 71.99 | |
| Non-current loans from credit institutions | 155.64 | 164.70 | 204.80 | 196.78 | 348.97 | 
| Non-current other liabilities | 33.24 | 49.86 | 49.86 | ||
| Non-current deferred tax liabilities | 222.38 | 119.31 | |||
| Non-current liabilities total | 188.87 | 214.56 | 254.66 | 419.16 | 468.28 | 
| Current loans from credit institutions | 158.36 | 127.38 | 115.56 | 175.70 | 491.15 | 
| Current trade creditors | 1 718.92 | 2 763.50 | 3 763.13 | 4 186.33 | 3 541.23 | 
| Current owed to participating | 4.06 | 63.99 | 145.06 | 182.96 | 196.91 | 
| Current owed to group member | 142.50 | ||||
| Short-term deferred tax liabilities | 80.16 | 274.82 | 571.38 | 373.91 | 222.38 | 
| Other non-interest bearing current liabilities | 1 300.14 | 3 990.04 | 4 278.39 | 2 284.09 | 2 482.74 | 
| Current liabilities total | 3 261.63 | 7 219.74 | 8 873.53 | 7 202.99 | 7 076.90 | 
| Balance sheet total (liabilities) | 5 740.56 | 10 049.22 | 12 619.84 | 10 841.32 | 10 639.68 | 
CreditReports API
 - Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.