Sigmo Engineering Aps
CVR number: 39356287
Vejlegadebro 1, 4900 Nakskov
ch@sigmoe.dk
tel: 23804555
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 189.72 | 779.13 | 735.86 | 927.77 | 1 505.68 |
| Employee benefit expenses | -60.00 | - 481.70 | - 708.52 | - 786.95 | - 885.96 |
| EBIT | 129.72 | 297.43 | 27.34 | 140.82 | 619.73 |
| Other financial expenses | -1.31 | -2.91 | -4.75 | -7.02 | -12.28 |
| Pre-tax profit | 128.41 | 294.52 | 22.58 | 133.79 | 607.44 |
| Income taxes | -29.44 | -69.32 | -12.25 | -36.24 | - 147.22 |
| Net earnings | 98.97 | 225.19 | 10.33 | 97.56 | 460.22 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 50.70 | 27.71 | 1 011.01 | ||
| Prepayments and accrued income | 7.50 | ||||
| Current other receivables | 12.50 | 85.06 | 48.72 | 16.28 | |
| Short term receivables total | 12.50 | 7.50 | 135.77 | 76.44 | 1 027.29 |
| Cash and bank deposits | 158.56 | 473.06 | 390.79 | 448.05 | 331.28 |
| Cash and cash equivalents | 158.56 | 473.06 | 390.79 | 448.05 | 331.28 |
| Balance sheet total (assets) | 171.06 | 480.56 | 526.55 | 524.48 | 1 358.57 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 48.00 | 55.30 | 56.50 | 57.20 | 58.90 |
| Other reserves | 50.00 | 50.00 | |||
| Retained earnings | -98.00 | -54.32 | 114.37 | 67.50 | 106.16 |
| Profit of the financial year | 98.97 | 225.19 | 10.33 | 97.56 | 460.22 |
| Shareholders equity total | 98.97 | 276.17 | 231.20 | 272.26 | 675.28 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.22 | 198.24 | |||
| Current owed to participating | 8.47 | 17.13 | 50.59 | 60.27 | 24.70 |
| Short-term deferred tax liabilities | 30.35 | 99.67 | 9.66 | 21.76 | 143.78 |
| Other non-interest bearing current liabilities | 33.27 | 87.59 | 235.10 | 169.97 | 316.56 |
| Current liabilities total | 72.09 | 204.39 | 295.36 | 252.22 | 683.29 |
| Balance sheet total (liabilities) | 171.06 | 480.56 | 526.55 | 524.48 | 1 358.57 |
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.