SCANDINAVIAN STUNT GROUP ApS
CVR number: 27421830
N.J. Fjords Alle 1, 1957 Frederiksberg C
dj@stuntgroup.dk
tel: 38102963
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 316.75 | 512.64 | 149.78 | 821.21 | 380.67 |
| Employee benefit expenses | - 304.90 | - 331.87 | - 374.71 | - 422.09 | - 361.83 |
| EBIT | 11.84 | 180.77 | - 224.93 | 399.12 | 18.84 |
| Other financial income | 40.91 | ||||
| Other financial expenses | -0.13 | -7.53 | - 112.46 | -0.60 | |
| Pre-tax profit | 11.71 | 180.77 | - 232.46 | 286.66 | 59.15 |
| Income taxes | -10.34 | -13.66 | |||
| Net earnings | 11.71 | 180.77 | - 232.46 | 276.32 | 45.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10.53 | 28.27 | 183.70 | 185.14 | |
| Current other receivables | 17.48 | ||||
| Short term receivables total | 10.53 | 28.27 | 183.70 | 202.62 | |
| Other current investments | 691.17 | 732.08 | |||
| Cash and bank deposits | 872.78 | 1 007.46 | 710.91 | 49.28 | 89.60 |
| Cash and cash equivalents | 872.78 | 1 007.46 | 710.91 | 740.45 | 821.68 |
| Balance sheet total (assets) | 872.78 | 1 017.99 | 739.18 | 924.15 | 1 024.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 579.29 | 591.00 | 715.27 | 482.82 | 759.14 |
| Profit of the financial year | 11.71 | 180.77 | - 232.46 | 276.32 | 45.49 |
| Shareholders equity total | 716.00 | 896.77 | 607.82 | 884.14 | 929.63 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 26.89 | 29.55 | 62.38 | 13.16 | 7.15 |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 11.00 |
| Current owed to participating | 25.97 | 37.18 | 38.90 | 2.02 | |
| Other non-interest bearing current liabilities | 93.91 | 44.48 | 20.09 | 14.82 | 76.52 |
| Current liabilities total | 156.78 | 121.22 | 131.36 | 40.01 | 94.67 |
| Balance sheet total (liabilities) | 872.78 | 1 017.99 | 739.18 | 924.15 | 1 024.31 |
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.