Storck Scandinavia ApS
CVR number: 38392085
Staldgade 32, 1699 København V
tel: 72200505
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.82 | - 174.88 | 4.48 | -3.13 | -2.50 |
| Total depreciation | -41.68 | -42.91 | -42.91 | -42.91 | |
| EBIT | 3.82 | - 216.56 | -38.43 | -46.03 | -45.41 |
| Other financial expenses | -0.94 | -16.75 | -5.95 | -21.73 | 2.39 |
| Pre-tax profit | 2.88 | - 233.31 | -44.38 | -67.76 | -43.02 |
| Income taxes | 22.53 | 35.07 | 11.35 | ||
| Net earnings | 2.88 | - 210.78 | -9.31 | -56.41 | -43.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 190.04 | 152.04 | 114.03 | 76.02 | 38.01 |
| Machinery and equipment | 15.92 | 11.02 | 6.12 | 1.22 | |
| Tangible assets total | 190.04 | 167.96 | 125.05 | 82.14 | 39.23 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 123.24 | ||||
| Inventories total | 123.24 | ||||
| Prepayments and accrued income | 59.20 | ||||
| Current other receivables | 17.54 | ||||
| Current deferred tax assets | 25.86 | 44.40 | 27.72 | ||
| Short term receivables total | 59.20 | 43.40 | 44.40 | 27.72 | |
| Cash and bank deposits | 25.98 | 0.04 | 17.54 | 0.00 | 0.00 |
| Cash and cash equivalents | 25.98 | 0.04 | 17.54 | 0.00 | 0.00 |
| Balance sheet total (assets) | 398.47 | 211.40 | 186.99 | 109.86 | 39.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 74.30 | 77.18 | - 133.60 | - 142.91 | - 199.32 |
| Profit of the financial year | 2.88 | - 210.78 | -9.31 | -56.41 | -43.02 |
| Shareholders equity total | 127.18 | -83.60 | -92.91 | - 149.32 | - 192.34 |
| Non-current liabilities total | |||||
| Current owed to group member | 249.52 | 285.00 | 277.90 | 256.68 | 229.07 |
| Short-term deferred tax liabilities | 21.77 | ||||
| Other non-interest bearing current liabilities | 10.00 | 2.00 | 2.50 | 2.50 | |
| Current liabilities total | 271.29 | 295.00 | 279.90 | 259.18 | 231.58 |
| Balance sheet total (liabilities) | 398.47 | 211.40 | 186.99 | 109.86 | 39.23 |
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.