STS - DISTRIBUTION ApS — Credit Rating and Financial Key Figures
CVR number: 27042104
Traverbanevej 10, 2920 Charlottenlund
tel: 39300765
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 623.41 | 19 439.68 | 17 030.54 | 16 080.97 | 15 155.13 |
| Employee benefit expenses | -17 013.30 | -18 156.87 | -15 785.64 | -14 751.68 | -14 555.56 |
| Other operating expenses | -43.86 | -2.80 | |||
| Total depreciation | - 336.36 | - 434.03 | - 533.40 | - 227.31 | - 226.07 |
| EBIT | 1 229.89 | 848.77 | 708.71 | 1 101.98 | 373.50 |
| Other financial income | 4.72 | 18.40 | |||
| Other financial expenses | - 139.46 | - 167.00 | - 122.65 | -49.09 | -34.57 |
| Net income from associates (fin.) | -35.13 | -80.39 | -6.53 | - 370.86 | - 250.62 |
| Pre-tax profit | 1 055.30 | 601.38 | 579.53 | 686.75 | 106.72 |
| Income taxes | - 242.50 | - 151.47 | - 160.81 | - 229.13 | -85.01 |
| Net earnings | 812.80 | 449.92 | 418.72 | 457.62 | 21.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 758.24 | 1 451.82 | 910.63 | 683.32 | 457.25 |
| Tangible assets total | 758.24 | 1 451.82 | 910.63 | 683.32 | 457.25 |
| Holdings in group member companies | 321.79 | 241.40 | 234.87 | ||
| Other receivables | 110.36 | 120.03 | 14.29 | 15.85 | 22.23 |
| Investments total | 432.15 | 361.43 | 249.16 | 15.85 | 22.23 |
| Long term receivables total | |||||
| Finished products/goods | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Inventories total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 2 071.31 | 1 016.98 | 1 638.86 | 1 610.68 | 1 677.12 |
| Current amounts owed by group member comp. | 100.70 | ||||
| Prepayments and accrued income | 51.34 | 90.42 | 372.06 | 77.55 | 76.47 |
| Current other receivables | 39.90 | 29.33 | 17.47 | 169.25 | 59.28 |
| Current deferred tax assets | 97.38 | ||||
| Short term receivables total | 2 162.55 | 1 136.72 | 2 028.39 | 1 958.18 | 1 910.26 |
| Cash and bank deposits | 1 525.99 | 3 777.71 | 1 981.64 | 917.70 | 1 097.97 |
| Cash and cash equivalents | 1 525.99 | 3 777.71 | 1 981.64 | 917.70 | 1 097.97 |
| Balance sheet total (assets) | 4 888.93 | 6 737.68 | 5 179.81 | 3 585.06 | 3 497.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 900.00 | 350.00 | 350.00 | 350.00 | |
| Other reserves | 196.79 | 116.40 | 109.87 | ||
| Retained earnings | - 609.22 | -66.03 | 40.41 | 219.00 | 676.62 |
| Profit of the financial year | 812.80 | 449.92 | 418.72 | 457.62 | 21.71 |
| Shareholders equity total | 1 425.36 | 975.28 | 1 044.00 | 1 151.62 | 823.33 |
| Provisions | 17.66 | 12.97 | |||
| Non-current loans from credit institutions | 460.78 | 323.35 | 211.50 | 89.83 | |
| Non-current other liabilities | 22.23 | 52.37 | 52.12 | ||
| Non-current deferred tax liabilities | 53.83 | ||||
| Non-current liabilities total | 22.23 | 513.16 | 375.47 | 265.34 | 89.83 |
| Current loans from credit institutions | 125.50 | 127.18 | 124.48 | 121.50 | |
| Current trade creditors | 496.28 | 473.87 | 1 285.19 | 372.21 | 432.36 |
| Current owed to group member | 302.75 | 298.16 | 258.29 | 103.78 | 85.02 |
| Other non-interest bearing current liabilities | 2 624.64 | 4 338.75 | 2 089.68 | 1 567.62 | 1 945.67 |
| Current liabilities total | 3 423.68 | 5 236.27 | 3 760.34 | 2 168.10 | 2 584.55 |
| Balance sheet total (liabilities) | 4 888.93 | 6 737.68 | 5 179.81 | 3 585.06 | 3 497.71 |
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.