SCANDINAVIAN FURNITURE GROUP ApS
CVR number: 30245296
Kong Georgs Vej 32, 2000 Frederiksberg
erb@kidsline.dk
tel: 28606443
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 70.41 | 24.00 | 193.60 | 36.00 | 36.00 |
| External services | - 229.73 | - 173.12 | - 200.26 | -55.35 | -35.16 |
| Gross profit | - 159.33 | - 149.12 | -6.67 | -19.35 | 0.84 |
| Social security expenses | -7.00 | ||||
| Total depreciation | -1.67 | ||||
| EBIT | - 161.00 | - 156.12 | -6.67 | -19.35 | 0.84 |
| Other financial expenses | -19.56 | -0.30 | -1.02 | -0.97 | -1.21 |
| Income from other inv. held as non-curr. assets | 95.95 | 0.88 | 10.64 | -3.22 | |
| Pre-tax profit | -84.61 | - 155.54 | 2.96 | -23.55 | -0.37 |
| Net earnings | -84.61 | - 155.54 | 2.96 | -23.55 | -0.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 140.20 | 140.20 | 80.20 | 40.20 | 40.20 |
| Tangible assets total | 140.20 | 140.20 | 80.20 | 40.20 | 40.20 |
| Investments total | |||||
| Non-current loans receivable | 225.04 | 102.13 | 30.68 | ||
| Long term receivables total | 225.04 | 102.13 | 30.68 | ||
| Inventories total | |||||
| Current trade debtors | 30.00 | 24.00 | 24.00 | 36.00 | 24.00 |
| Current other receivables | 23.62 | 11.14 | |||
| Short term receivables total | 53.62 | 35.14 | 24.00 | 36.00 | 24.00 |
| Cash and bank deposits | 1.42 | 1.65 | -0.30 | ||
| Cash and cash equivalents | 1.42 | 1.65 | -0.30 | ||
| Balance sheet total (assets) | 418.86 | 278.89 | 134.88 | 77.85 | 63.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 111.34 | 155.54 | 23.55 | ||
| Profit of the financial year | -84.61 | - 155.54 | 2.96 | -23.55 | -0.37 |
| Shareholders equity total | 151.73 | 40.00 | 42.96 | 40.00 | 39.63 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 8.37 | ||||
| Other non-interest bearing current liabilities | 267.13 | 238.89 | 83.55 | 37.85 | 24.28 |
| Current liabilities total | 267.13 | 238.89 | 91.92 | 37.85 | 24.28 |
| Balance sheet total (liabilities) | 418.86 | 278.89 | 134.88 | 77.85 | 63.90 |
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.