SJØRRING VIG ApS — Credit Rating and Financial Key Figures
CVR number: 32340709
Vorupørvej 152 A, Hundborg 7700 Thisted
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 69.22 | -7.40 | -24.55 | 116.73 | 254.18 |
| Other operating expenses | -0.23 | ||||
| Total depreciation | -12.62 | -18.94 | -23.63 | -25.44 | -29.85 |
| EBIT | 56.37 | -26.34 | -48.19 | 91.30 | 224.33 |
| Other financial income | 0.46 | 152.30 | |||
| Other financial expenses | -27.20 | -32.93 | -40.27 | -27.82 | -63.27 |
| Pre-tax profit | 29.17 | -59.27 | -88.00 | 63.47 | 313.36 |
| Income taxes | -6.50 | 11.52 | 36.42 | -41.88 | -68.94 |
| Net earnings | 22.68 | -47.75 | -51.57 | 21.59 | 244.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 318.23 | 1 664.03 | 1 962.35 | 2 027.02 | 2 224.81 |
| Tangible assets total | 1 318.23 | 1 664.03 | 1 962.35 | 2 027.02 | 2 224.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 38.77 | 38.77 | 38.77 | 38.77 | |
| Raw materials and consumables | 38.77 | 7.00 | 12.23 | ||
| Inventories total | 38.77 | 38.77 | 45.77 | 51.01 | 38.77 |
| Current trade debtors | 31.87 | 7.50 | 7.50 | 7.50 | |
| Current amounts owed by group member comp. | 55.03 | ||||
| Prepayments and accrued income | 10.64 | 10.79 | 10.48 | 11.05 | |
| Current other receivables | 25.00 | 10.48 | 24.87 | 20.67 | |
| Current deferred tax assets | 42.00 | ||||
| Short term receivables total | 67.51 | 21.27 | 84.85 | 62.53 | 39.23 |
| Cash and bank deposits | 22.97 | 55.87 | 15.47 | 46.97 | 659.55 |
| Cash and cash equivalents | 22.97 | 55.87 | 15.47 | 46.97 | 659.55 |
| Balance sheet total (assets) | 1 447.49 | 1 779.95 | 2 108.45 | 2 187.52 | 2 962.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Asset revaluation reserve | 215.45 | 200.68 | 200.68 | 200.68 | |
| Shares repurchased | 600.00 | ||||
| Retained earnings | - 130.15 | -20.55 | 400.90 | 349.33 | - 229.09 |
| Profit of the financial year | 22.68 | -47.75 | -51.57 | 21.59 | 244.42 |
| Shareholders equity total | -27.48 | 227.16 | 630.00 | 651.59 | 896.01 |
| Provisions | 2.62 | 49.40 | 54.98 | 51.94 | 49.01 |
| Non-current loans from credit institutions | 1 757.10 | ||||
| Non-current other liabilities | 1 326.54 | 1 326.54 | 1 326.54 | ||
| Non-current deferred tax liabilities | 1 326.54 | ||||
| Non-current liabilities total | 1 326.54 | 1 326.54 | 1 326.54 | 1 326.54 | 1 757.10 |
| Current loans from credit institutions | 62.62 | ||||
| Advances received | 4.50 | 9.50 | 8.00 | ||
| Current trade creditors | 15.00 | 13.75 | 57.43 | 46.60 | 21.48 |
| Current owed to group member | 129.98 | 34.39 | |||
| Short-term deferred tax liabilities | 9.53 | 13.12 | 2.93 | 71.86 | |
| Other non-interest bearing current liabilities | 121.28 | 15.50 | 30.00 | 99.93 | 69.88 |
| Current liabilities total | 145.80 | 176.85 | 96.93 | 157.45 | 260.24 |
| Balance sheet total (liabilities) | 1 447.49 | 1 779.95 | 2 108.45 | 2 187.52 | 2 962.36 |
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.