SCAN-TRAPPER A/S — Credit Rating and Financial Key Figures
CVR number: 16313882
Cedervej 12, 7400 Herning
mail@scantrapper.dk
tel: 97214884
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 15 386.00 | 19 109.00 | 16 132.00 | 13 867.57 | 17 425.43 |
Employee benefit expenses | -10 848.66 | -10 955.36 | |||
Total depreciation | - 741.73 | - 789.13 | |||
EBIT | 2 699.00 | 5 555.00 | 3 205.00 | 2 277.18 | 5 680.94 |
Other financial income | 310.29 | 259.39 | |||
Other financial expenses | - 381.72 | - 426.53 | |||
Pre-tax profit | 2 104.00 | 4 318.00 | 2 550.00 | 2 205.75 | 5 513.80 |
Income taxes | - 517.38 | -1 233.72 | |||
Net earnings | 2 104.00 | 4 318.00 | 2 550.00 | 1 688.37 | 4 280.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 11 494.38 | 11 264.12 | |||
Machinery and equipment | 2 307.60 | 2 029.98 | |||
Tangible assets total | 13 801.98 | 13 294.10 | |||
Other receivables | 29 635.00 | 32 850.00 | 30 349.00 | ||
Investments total | 29 635.00 | 32 850.00 | 30 349.00 | ||
Long term receivables total | |||||
Raw materials and consumables | 2 300.00 | 2 000.00 | |||
Inventories total | 2 300.00 | 2 000.00 | |||
Current trade debtors | 6 817.44 | 3 390.27 | |||
Current amounts owed by group member comp. | 4 348.53 | 7 106.41 | |||
Prepayments and accrued income | 239.91 | 126.27 | |||
Current other receivables | 3 061.38 | 2 157.45 | |||
Short term receivables total | 14 467.26 | 12 780.40 | |||
Cash and bank deposits | 3 342.16 | ||||
Cash and cash equivalents | 3 342.16 | ||||
Balance sheet total (assets) | 29 635.00 | 32 850.00 | 30 349.00 | 30 569.24 | 31 416.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 12 837.00 | 14 155.00 | 12 705.00 | 2 500.00 | 2 500.00 |
Shares repurchased | 2 000.00 | 3 000.00 | |||
Retained earnings | -2 104.00 | -4 318.00 | -2 550.00 | 5 704.77 | 4 393.14 |
Profit of the financial year | 2 104.00 | 4 318.00 | 2 550.00 | 1 688.37 | 4 280.08 |
Shareholders equity total | 12 837.00 | 14 155.00 | 12 705.00 | 11 893.14 | 14 173.22 |
Provisions | 2 363.26 | 2 357.43 | |||
Non-current loans from credit institutions | 4 354.48 | 3 770.45 | |||
Non-current leasing loans | 144.75 | ||||
Non-current liabilities total | 4 499.23 | 3 770.45 | |||
Current loans from credit institutions | 4 402.51 | 1 599.28 | |||
Current trade creditors | 2 933.44 | 3 727.86 | |||
Current owed to group member | 2 317.09 | 3 088.70 | |||
Short-term deferred tax liabilities | 521.12 | 796.50 | |||
Other non-interest bearing current liabilities | 1 639.46 | 1 903.23 | |||
Current liabilities total | 11 813.62 | 11 115.57 | |||
Balance sheet total (liabilities) | 12 837.00 | 14 155.00 | 12 705.00 | 30 569.24 | 31 416.66 |
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.