Stålvarefabrikken Skandinavien A/S
CVR number: 24259250
Solvangsvej 5 B, 4681 Herfølge
tel: 56274490
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 232.56 | 5 980.51 | 5 529.94 | 5 482.36 | 5 882.14 |
| Employee benefit expenses | -4 608.76 | -4 390.72 | -3 963.89 | -3 828.46 | -4 173.94 |
| Total depreciation | - 281.23 | - 377.60 | - 679.98 | - 645.88 | - 518.16 |
| EBIT | 1 342.57 | 1 212.20 | 886.07 | 1 008.01 | 1 190.04 |
| Other financial income | 0.03 | -0.10 | |||
| Other financial expenses | - 165.71 | - 205.88 | - 165.04 | - 156.85 | -16.75 |
| Pre-tax profit | 1 176.87 | 1 006.32 | 721.03 | 851.19 | 1 173.19 |
| Income taxes | - 264.90 | - 229.17 | - 161.96 | - 196.12 | - 249.38 |
| Net earnings | 911.97 | 777.15 | 559.07 | 655.07 | 923.81 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 624.23 | 2 109.10 | 2 258.89 | 1 650.15 | 1 017.00 |
| Tangible assets total | 624.23 | 2 109.10 | 2 258.89 | 1 650.15 | 1 017.00 |
| Investments total | |||||
| Non-current other receivables | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Raw materials and consumables | 59.16 | 71.63 | 304.00 | 312.50 | 307.68 |
| Inventories total | 59.16 | 71.63 | 304.00 | 312.50 | 307.68 |
| Current trade debtors | 1 090.95 | 1 012.87 | 1 161.87 | 681.35 | 1 857.11 |
| Current other receivables | 512.22 | 451.66 | 151.04 | ||
| Current deferred tax assets | 89.41 | 24.49 | 15.63 | 35.28 | 67.26 |
| Short term receivables total | 1 180.36 | 1 037.36 | 1 689.71 | 1 168.29 | 2 075.41 |
| Cash and bank deposits | 5 494.76 | 3 714.48 | 783.33 | 2 938.73 | 4 020.39 |
| Cash and cash equivalents | 5 494.76 | 3 714.48 | 783.33 | 2 938.73 | 4 020.39 |
| Balance sheet total (assets) | 7 448.51 | 7 022.57 | 5 125.94 | 6 159.67 | 7 510.48 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 775.00 | 561.39 | 655.07 | 923.81 |
| Retained earnings | - 911.80 | - 774.83 | - 559.07 | - 655.07 | - 923.81 |
| Profit of the financial year | 911.97 | 777.15 | 559.07 | 655.07 | 923.81 |
| Shareholders equity total | 1 500.17 | 1 277.32 | 1 061.39 | 1 155.07 | 1 423.81 |
| Non-current deferred tax liabilities | 266.07 | 164.25 | 153.10 | 215.78 | 286.86 |
| Non-current liabilities total | 266.07 | 164.25 | 153.10 | 215.78 | 286.86 |
| Current trade creditors | 177.04 | 322.03 | 326.90 | 289.09 | 261.57 |
| Current owed to group member | 4 951.46 | 4 164.01 | 3 247.97 | 4 062.97 | 4 927.69 |
| Other non-interest bearing current liabilities | 553.77 | 1 094.95 | 336.57 | 436.78 | 610.55 |
| Current liabilities total | 5 682.27 | 5 581.00 | 3 911.45 | 4 788.83 | 5 799.81 |
| Balance sheet total (liabilities) | 7 448.51 | 7 022.57 | 5 125.94 | 6 159.67 | 7 510.48 |
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.