Spang Innovation ApS — Credit Rating and Financial Key Figures
CVR number: 39668173
Esrumvej 453, Plejelt 3230 Græsted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 128.07 | 83.09 | 195.60 | 76.95 | 270.04 |
Employee benefit expenses | - 165.84 | - 354.55 | |||
Total depreciation | -4.48 | -20.66 | -28.91 | -28.91 | |
EBIT | 128.07 | 78.62 | 174.94 | - 117.80 | - 113.43 |
Other financial income | 1.06 | 2.44 | |||
Other financial expenses | -0.71 | -8.11 | -13.87 | -11.22 | -9.02 |
Pre-tax profit | 128.42 | 70.51 | 161.08 | - 129.02 | - 120.00 |
Income taxes | -29.20 | -16.02 | -36.11 | 28.69 | 26.27 |
Net earnings | 99.22 | 54.49 | 124.97 | - 100.34 | -93.73 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 553.62 | 535.72 | 517.81 | 499.91 | |
Machinery and equipment | 62.28 | 51.27 | 40.27 | ||
Advance payments and construction in progress | 237.17 | ||||
Tangible assets total | 237.17 | 553.62 | 598.00 | 569.08 | 540.17 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 107.95 | 79.67 | 130.98 | 101.67 | 112.14 |
Current deferred tax assets | 20.82 | 47.09 | |||
Short term receivables total | 107.95 | 79.67 | 130.98 | 122.49 | 159.23 |
Cash and bank deposits | 54.60 | 34.66 | 98.54 | 61.55 | 57.50 |
Cash and cash equivalents | 54.60 | 34.66 | 98.54 | 61.55 | 57.50 |
Balance sheet total (assets) | 399.72 | 667.95 | 827.51 | 753.12 | 756.90 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | 110.44 | 209.66 | 264.14 | 389.11 | 288.77 |
Profit of the financial year | 99.22 | 54.49 | 124.97 | - 100.34 | -93.73 |
Shareholders equity total | 259.66 | 314.14 | 439.11 | 338.77 | 245.04 |
Provisions | 3.93 | 7.87 | |||
Non-current liabilities total | |||||
Current trade creditors | 25.22 | 34.00 | 28.29 | 49.78 | |
Current owed to participating | 0.74 | 16.53 | 17.96 | ||
Current owed to group member | 114.85 | 323.99 | 345.80 | 351.97 | 430.95 |
Other non-interest bearing current liabilities | 25.22 | 0.67 | 17.55 | 13.16 | |
Current liabilities total | 140.07 | 349.88 | 380.54 | 414.35 | 511.86 |
Balance sheet total (liabilities) | 399.72 | 667.95 | 827.51 | 753.12 | 756.90 |
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.