SCAN-HIDE A/S — Credit Rating and Financial Key Figures
CVR number: 17928848
Industrivej 15, 5762 Vester Skerninge
tel: 62241057
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 397.19 | 453.91 | 547.16 | 490.83 | 418.06 |
Other operating income | 0.23 | 0.45 | |||
Costs of manufacturing | - 433.02 | - 392.48 | |||
Gross profit | 397.19 | 453.91 | 547.16 | 57.80 | 25.59 |
Costs of management | -16.52 | -18.13 | |||
Costs of distribution | -23.61 | -26.80 | |||
EBIT | -5.46 | 17.00 | 12.93 | 17.91 | -18.90 |
Other financial income | 0.07 | 0.04 | |||
Other financial expenses | -6.17 | -8.04 | |||
Net income from associates (fin.) | 2.64 | 2.15 | |||
Pre-tax profit | -5.09 | 13.30 | 10.90 | 14.45 | -24.74 |
Income taxes | -2.45 | 5.98 | |||
Net earnings | -5.09 | 13.30 | 10.90 | 12.00 | -18.76 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Development expenditure | 0.01 | ||||
Intangible rights | 1.73 | 1.09 | |||
Intangible assets total | 1.73 | 1.10 | |||
Land and waters | 28.39 | 24.61 | |||
Buildings | 35.22 | 31.88 | |||
Machinery and equipment | 5.65 | 10.28 | |||
Advance payments and construction in progress | 5.72 | 1.14 | |||
Tangible assets total | 74.97 | 67.91 | |||
Holdings in group member companies | 2.70 | ||||
Other receivables | 204.63 | 239.91 | 225.84 | ||
Investments total | 204.63 | 239.91 | 225.84 | 2.70 | |
Long term receivables total | |||||
Finished products/goods | 93.83 | 70.30 | |||
Inventories total | 93.83 | 70.30 | |||
Current trade debtors | 76.67 | 61.95 | |||
Current amounts owed by group member comp. | 1.58 | 0.15 | |||
Current owed by particip. interest comp. | 0.01 | ||||
Prepayments and accrued income | 1.96 | 1.67 | |||
Current other receivables | 3.11 | 5.17 | |||
Current deferred tax assets | 5.34 | ||||
Short term receivables total | 83.32 | 74.28 | |||
Cash and bank deposits | 0.01 | 0.01 | |||
Cash and cash equivalents | 0.01 | 0.01 | |||
Balance sheet total (assets) | 204.63 | 239.91 | 225.84 | 256.55 | 213.59 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 20.69 | 26.85 | 44.94 | 0.79 | 0.79 |
Retained earnings | 5.09 | -13.30 | -10.90 | 43.88 | 55.88 |
Profit of the financial year | -5.09 | 13.30 | 10.90 | 12.00 | -18.76 |
Shareholders equity total | 20.69 | 26.85 | 44.94 | 56.66 | 37.90 |
Provisions | 4.03 | 3.39 | |||
Non-current loans from credit institutions | 60.74 | 57.15 | |||
Non-current leasing loans | 0.82 | 1.16 | |||
Non-current liabilities total | 61.56 | 58.32 | |||
Current loans from credit institutions | 3.38 | 3.57 | |||
Current trade creditors | 36.47 | 30.52 | |||
Current owed to group member | 76.88 | 68.45 | |||
Short-term deferred tax liabilities | 1.52 | ||||
Other non-interest bearing current liabilities | 16.04 | 11.44 | |||
Current liabilities total | 134.30 | 113.98 | |||
Balance sheet total (liabilities) | 20.69 | 26.85 | 44.94 | 256.55 | 213.59 |
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.