SCANDINAVIAN INSTORE DESIGN A/S — Credit Rating and Financial Key Figures
CVR number: 30279468
Hjarbækvej 65, 8831 Løgstrup
bogholderiet@gtgrafisk.dk
tel: 43330360
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 913.34 | 1 890.50 | 2 593.21 | 2 740.45 | 3 603.66 |
| Employee benefit expenses | -1 935.48 | -1 419.26 | -2 228.30 | -2 013.70 | -1 892.27 |
| Other operating expenses | -11.82 | -8.67 | |||
| Total depreciation | - 152.03 | - 169.94 | - 157.25 | - 191.70 | -33.33 |
| EBIT | 814.02 | 301.29 | 207.66 | 535.05 | 1 669.39 |
| Other financial income | 0.32 | 9.60 | 16.70 | 36.11 | 71.99 |
| Other financial expenses | - 275.28 | - 187.67 | - 212.78 | - 267.41 | - 167.33 |
| Pre-tax profit | 539.05 | 123.22 | 11.57 | 303.75 | 1 574.05 |
| Income taxes | - 124.00 | -37.00 | -4.00 | -68.00 | - 354.00 |
| Net earnings | 415.05 | 86.22 | 7.57 | 235.75 | 1 220.05 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 316.00 | 201.09 | 86.18 | ||
| Goodwill | 80.00 | ||||
| Intangible assets total | 316.00 | 201.09 | 86.18 | 80.00 | |
| Machinery and equipment | 88.89 | 137.36 | |||
| Tangible assets total | 88.89 | 137.36 | |||
| Investments total | 66.00 | 66.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 2 707.86 | 3 439.80 | 3 429.41 | 3 015.12 | 2 133.33 |
| Inventories total | 2 707.86 | 3 439.80 | 3 429.41 | 3 015.12 | 2 133.33 |
| Current trade debtors | 1 093.24 | 1 563.68 | 608.80 | 1 192.14 | 1 510.75 |
| Current amounts owed by group member comp. | 73.97 | 261.19 | 513.65 | 1 231.96 | 1 272.91 |
| Prepayments and accrued income | 299.64 | 4.30 | 76.83 | 11.80 | |
| Current other receivables | 445.44 | 283.83 | 584.41 | 51.52 | |
| Current deferred tax assets | 843.00 | 806.00 | 802.00 | 734.00 | 380.00 |
| Short term receivables total | 2 455.65 | 3 214.35 | 2 513.16 | 3 234.93 | 3 226.99 |
| Cash and bank deposits | 7.26 | 200.72 | 4.04 | 1.45 | |
| Cash and cash equivalents | 7.26 | 200.72 | 4.04 | 1.45 | |
| Balance sheet total (assets) | 5 486.77 | 7 055.95 | 6 032.79 | 6 406.40 | 5 643.67 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 850.00 | 1 850.00 | 1 850.00 | 1 850.00 | 500.00 |
| Shares repurchased | 1 918.43 | ||||
| Other reserves | 246.48 | 156.85 | 67.22 | ||
| Retained earnings | -1 642.70 | -1 138.02 | - 962.17 | - 887.37 | -1 220.05 |
| Profit of the financial year | 415.05 | 86.22 | 7.57 | 235.75 | 1 220.05 |
| Shareholders equity total | 868.83 | 955.05 | 962.63 | 1 198.38 | 2 418.43 |
| Non-current other liabilities | 81.53 | 83.71 | |||
| Non-current deferred tax liabilities | 85.34 | 86.97 | 88.60 | ||
| Non-current liabilities total | 81.53 | 83.71 | 85.34 | 86.97 | 88.60 |
| Current loans from credit institutions | 3 264.16 | 2 946.85 | 2 999.44 | 2 869.83 | 825.39 |
| Current trade creditors | 1 145.63 | 2 895.66 | 1 209.18 | 1 397.42 | 1 132.85 |
| Current owed to group member | 40.00 | 671.98 | 573.56 | 1 056.20 | |
| Other non-interest bearing current liabilities | 126.62 | 134.69 | 104.22 | 280.24 | 122.19 |
| Current liabilities total | 4 536.40 | 6 017.19 | 4 984.82 | 5 121.05 | 3 136.64 |
| Balance sheet total (liabilities) | 5 486.77 | 7 055.95 | 6 032.79 | 6 406.40 | 5 643.67 |
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.