Saferoad Services A/S — Credit Rating and Financial Key Figures
CVR number: 26994896
Tigervej 12, 4600 Køge
info@eurostar.as
tel: 58361099
www.eurostar.as
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 16 608.24 | 23 403.45 | 17 936.16 | 16 813.61 | 15 534.94 |
Costs of management | -14 878.68 | -12 469.92 | -10 556.98 | -11 240.57 | -11 200.96 |
Costs of distribution | -6 659.36 | -5 653.51 | -6 057.25 | -5 027.35 | -5 818.52 |
EBIT | -4 929.80 | 5 280.02 | 1 321.93 | 545.70 | -1 484.55 |
Other financial income | 23.28 | 7.74 | 11.30 | 59.00 | |
Other financial expenses | - 397.53 | - 276.11 | - 289.28 | - 317.59 | - 401.02 |
Pre-tax profit | -5 304.06 | 5 003.91 | 1 040.40 | 239.40 | -1 826.56 |
Income taxes | 637.14 | -1 529.76 | - 168.79 | - 152.06 | 201.71 |
Net earnings | -4 666.92 | 3 474.15 | 871.61 | 87.34 | -1 624.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 10 802.19 | 9 683.17 | 8 188.86 | 7 653.21 | 5 833.95 |
Machinery and equipment | 180.30 | 222.15 | |||
Tangible assets total | 10 802.19 | 9 683.17 | 8 188.86 | 7 833.51 | 6 056.10 |
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 3 684.84 | 2 218.13 | 4 835.23 | 3 620.63 | 3 448.45 |
Inventories total | 3 684.84 | 2 218.13 | 4 835.23 | 3 620.63 | 3 448.45 |
Current trade debtors | 15 411.19 | 13 938.08 | 16 642.74 | 14 272.33 | 11 701.35 |
Current amounts owed by group member comp. | 11 730.28 | 2 373.29 | 904.52 | 4 391.45 | |
Prepayments and accrued income | 113.42 | 989.19 | 1 391.55 | 998.76 | 984.29 |
Current other receivables | 1 279.31 | 774.44 | 1 361.82 | 1 912.06 | 1 939.66 |
Current deferred tax assets | 1 232.13 | 346.01 | 403.20 | 261.16 | 462.87 |
Short term receivables total | 18 036.06 | 27 777.99 | 22 172.60 | 18 348.83 | 19 479.63 |
Cash and bank deposits | 1.75 | 30.86 | 57.34 | ||
Cash and cash equivalents | 1.75 | 30.86 | 57.34 | ||
Balance sheet total (assets) | 32 524.84 | 39 679.29 | 35 196.70 | 29 833.84 | 29 041.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 475.00 | 1 475.00 | 1 475.00 | 1 475.00 | 1 475.00 |
Retained earnings | 6 431.69 | 1 764.77 | 5 238.93 | 6 110.53 | 6 197.87 |
Profit of the financial year | -4 666.92 | 3 474.15 | 871.61 | 87.34 | -1 624.85 |
Shareholders equity total | 3 239.77 | 6 713.92 | 7 585.53 | 7 672.87 | 6 048.02 |
Provisions | - 541.54 | -1 232.13 | |||
Non-current leasing loans | 6 333.34 | 4 777.52 | 4 975.69 | 4 244.44 | 2 981.62 |
Non-current other liabilities | 1 407.69 | 3 452.62 | 3 378.66 | ||
Non-current deferred tax liabilities | 3 311.60 | 3 398.37 | |||
Non-current liabilities total | 7 741.03 | 8 230.14 | 8 354.35 | 7 556.04 | 6 379.99 |
Current loans from credit institutions | 2 359.49 | 2 393.88 | 1 553.86 | 1 785.93 | 1 626.88 |
Advances received | 361.71 | 483.31 | |||
Current trade creditors | 4 179.95 | 6 403.48 | 4 760.81 | 3 389.60 | 4 136.74 |
Current owed to group member | 3 719.30 | 2 229.64 | 548.54 | 751.47 | 768.31 |
Short-term deferred tax liabilities | 201.92 | 845.57 | 1 071.55 | 1 081.83 | 1 081.83 |
Other non-interest bearing current liabilities | 8 667.05 | 9 694.52 | 7 561.40 | 5 003.65 | 5 551.88 |
Accruals and deferred income | 2 054.61 | 2 684.83 | 3 760.65 | 2 592.46 | 3 447.86 |
Current liabilities total | 21 544.04 | 24 735.23 | 19 256.81 | 14 604.93 | 16 613.50 |
Balance sheet total (liabilities) | 31 983.30 | 38 447.16 | 35 196.70 | 29 833.84 | 29 041.51 |
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.