SCANDINAVIAN AIRCRAFT TECHNOLOGIES A/S
CVR number: 27926592
Taagholtvej 178, 9870 Sindal
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 112.71 | 96.58 | 115.87 | 121.96 | 134.82 |
| Costs of management | -44.00 | -44.75 | -42.25 | -42.75 | -43.25 |
| EBIT | 68.71 | 51.83 | 73.62 | 79.21 | 91.57 |
| Other financial income | 11.54 | 1.16 | 0.62 | ||
| Other financial expenses | -11.57 | -5.47 | -3.27 | -1.23 | -0.16 |
| Pre-tax profit | 57.14 | 57.90 | 71.51 | 77.98 | 92.03 |
| Income taxes | -12.57 | -12.74 | -15.73 | -17.15 | -20.26 |
| Net earnings | 44.57 | 45.16 | 55.78 | 60.83 | 71.77 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 830.04 | 1 622.35 | 1 414.67 | 1 206.98 | 999.30 |
| Tangible assets total | 1 830.04 | 1 622.35 | 1 414.67 | 1 206.98 | 999.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 37.73 | 175.05 | 385.12 | 137.68 | 372.24 |
| Current deferred tax assets | 96.27 | 110.72 | 125.16 | 139.77 | 154.45 |
| Short term receivables total | 134.01 | 285.77 | 510.28 | 277.45 | 526.69 |
| Cash and bank deposits | 23.22 | 11.89 | 5.77 | 41.41 | |
| Cash and cash equivalents | 23.22 | 11.89 | 5.77 | 41.41 | |
| Balance sheet total (assets) | 1 964.04 | 1 931.34 | 1 936.83 | 1 490.21 | 1 567.40 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 625.00 | 625.00 | 625.00 | 625.00 | 625.00 |
| Shares repurchased | 400.00 | ||||
| Retained earnings | 922.63 | 967.20 | 612.36 | 668.14 | 728.97 |
| Profit of the financial year | 44.57 | 45.16 | 55.78 | 60.83 | 71.77 |
| Shareholders equity total | 1 592.20 | 1 637.36 | 1 693.14 | 1 353.97 | 1 425.73 |
| Non-current loans from credit institutions | 135.94 | 27.93 | |||
| Non-current liabilities total | 135.94 | 27.93 | |||
| Current loans from credit institutions | 105.00 | 107.00 | 26.95 | ||
| Short-term deferred tax liabilities | 27.01 | 27.18 | 30.17 | 31.77 | 34.94 |
| Other non-interest bearing current liabilities | 103.89 | 131.87 | 186.57 | 104.47 | 106.72 |
| Current liabilities total | 235.90 | 266.05 | 243.69 | 136.24 | 141.66 |
| Balance sheet total (liabilities) | 1 964.04 | 1 931.34 | 1 936.83 | 1 490.21 | 1 567.40 |
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.