EUROSAMA ApS — Credit Rating and Financial Key Figures
CVR number: 77280219
Læsøvej 7, 8382 Hinnerup
tel: 86392921
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 840.23 | 6 127.08 | 6 173.78 | 6 490.70 | 6 574.29 |
| Employee benefit expenses | -3 627.27 | -4 024.69 | -4 824.97 | -5 534.59 | -6 035.36 |
| Other operating expenses | -3.00 | -94.39 | -8.02 | -4.10 | -5.58 |
| Total depreciation | - 329.81 | - 310.73 | - 321.69 | - 429.32 | - 532.72 |
| EBIT | 880.15 | 1 697.28 | 1 019.10 | 522.69 | 0.63 |
| Other financial income | 158.45 | 97.60 | 114.63 | 102.51 | 117.92 |
| Other financial expenses | -19.06 | -44.22 | - 183.84 | - 130.56 | - 175.08 |
| Pre-tax profit | 1 019.54 | 1 750.65 | 949.89 | 494.64 | -56.52 |
| Income taxes | - 224.89 | - 390.59 | - 240.36 | - 126.41 | - 139.75 |
| Net earnings | 794.65 | 1 360.06 | 709.53 | 368.23 | - 196.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 29.00 | ||||
| Intangible assets total | 29.00 | ||||
| Buildings | 259.52 | 280.38 | 230.52 | 295.00 | 232.92 |
| Machinery and equipment | 742.49 | 1 216.69 | 1 173.84 | 1 360.19 | 1 824.49 |
| Tangible assets total | 1 002.01 | 1 497.07 | 1 404.35 | 1 655.18 | 2 057.42 |
| Investments total | 130.37 | 130.37 | 130.37 | 130.37 | 130.37 |
| Long term receivables total | |||||
| Finished products/goods | 2 751.42 | 4 208.18 | 4 583.23 | 3 632.03 | 4 083.05 |
| Advance payments | 186.97 | 204.99 | 30.78 | 71.69 | 19.03 |
| Inventories total | 2 938.40 | 4 413.16 | 4 614.01 | 3 703.72 | 4 102.09 |
| Current trade debtors | 1 880.24 | 2 923.66 | 2 569.78 | 3 199.14 | 2 846.21 |
| Current amounts owed by group member comp. | 1 893.41 | 2 388.21 | 1 276.04 | 1 177.54 | 913.82 |
| Prepayments and accrued income | 67.81 | 44.37 | 47.09 | 66.73 | 82.35 |
| Current other receivables | 354.10 | 519.45 | 638.45 | 640.40 | 903.28 |
| Short term receivables total | 4 195.57 | 5 875.69 | 4 531.36 | 5 083.81 | 4 745.66 |
| Cash and bank deposits | 1 753.88 | 703.55 | 161.23 | 66.60 | 43.63 |
| Cash and cash equivalents | 1 753.88 | 703.55 | 161.23 | 66.60 | 43.63 |
| Balance sheet total (assets) | 10 049.22 | 12 619.84 | 10 841.32 | 10 639.68 | 11 079.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 1 000.00 | 500.00 | 600.00 | 500.00 |
| Retained earnings | 1 165.05 | 959.70 | 1 819.75 | 1 929.28 | 1 797.51 |
| Profit of the financial year | 794.65 | 1 360.06 | 709.53 | 368.23 | - 196.28 |
| Shareholders equity total | 2 584.70 | 3 444.75 | 3 154.28 | 3 022.51 | 2 226.23 |
| Provisions | 30.22 | 46.90 | 64.89 | 71.99 | 185.50 |
| Non-current loans from credit institutions | 164.70 | 204.80 | 196.78 | 348.97 | 731.29 |
| Non-current other liabilities | 49.86 | 49.86 | 66.00 | 66.00 | |
| Non-current deferred tax liabilities | 222.38 | 119.31 | 26.25 | ||
| Non-current liabilities total | 214.56 | 254.66 | 419.16 | 534.28 | 823.54 |
| Current loans from credit institutions | 127.38 | 115.56 | 175.70 | 491.15 | 1 521.64 |
| Current trade creditors | 2 763.50 | 3 763.13 | 4 186.33 | 3 541.23 | 3 890.20 |
| Current owed to participating | 63.99 | 145.06 | 182.96 | 196.91 | 360.20 |
| Current owed to group member | 142.50 | 152.09 | |||
| Short-term deferred tax liabilities | 274.82 | 571.38 | 373.91 | 222.38 | 119.31 |
| Other non-interest bearing current liabilities | 3 990.04 | 4 278.39 | 2 284.09 | 2 416.74 | 1 800.45 |
| Current liabilities total | 7 219.74 | 8 873.53 | 7 202.99 | 7 010.90 | 7 843.89 |
| Balance sheet total (liabilities) | 10 049.22 | 12 619.84 | 10 841.32 | 10 639.68 | 11 079.17 |
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.