SCANDINAVIAN MANAGEMENT ApS
CVR number: 27298567
Langstrupvej 47, Langstrup 3480 Fredensborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 137.88 | 67.87 | 246.93 | -8.37 | -0.08 |
| Employee benefit expenses | - 165.38 | -58.95 | - 307.04 | -1.78 | -1.47 |
| Total depreciation | -44.29 | -44.29 | -44.29 | -44.29 | |
| EBIT | -71.79 | -35.36 | - 104.40 | -54.44 | -1.55 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -2.42 | -1.55 | -1.82 | -1.33 | -0.70 |
| Pre-tax profit | -74.21 | -36.92 | - 106.22 | -55.77 | -2.24 |
| Income taxes | 14.55 | 9.82 | 23.37 | 12.27 | 0.49 |
| Net earnings | -59.66 | -27.10 | -82.85 | -43.50 | -1.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 132.86 | 88.57 | 44.28 | ||
| Other tangible assets | 9.70 | 9.70 | 9.70 | 9.70 | 9.70 |
| Tangible assets total | 142.56 | 98.27 | 53.99 | 9.70 | 9.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.50 | 185.20 | 21.42 | ||
| Current amounts owed by group member comp. | 7.32 | 7.32 | |||
| Current other receivables | 10.56 | 5.19 | 13.59 | 17.96 | 22.24 |
| Current deferred tax assets | 12.58 | 22.40 | 45.77 | 58.04 | 58.53 |
| Short term receivables total | 23.14 | 70.41 | 251.89 | 97.42 | 80.77 |
| Cash and bank deposits | 195.19 | 112.64 | 20.89 | 19.83 | 21.46 |
| Cash and cash equivalents | 195.19 | 112.64 | 20.89 | 19.83 | 21.46 |
| Balance sheet total (assets) | 360.89 | 281.33 | 326.76 | 126.95 | 111.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 74.46 | 14.80 | -12.29 | -95.14 | - 138.64 |
| Profit of the financial year | -59.66 | -27.10 | -82.85 | -43.50 | -1.75 |
| Shareholders equity total | 139.80 | 112.71 | 29.86 | -13.64 | -15.39 |
| Non-current liabilities total | |||||
| Advances received | 44.00 | ||||
| Current trade creditors | 35.04 | 67.82 | 68.62 | 35.75 | 37.23 |
| Current owed to participating | 37.30 | 29.49 | 62.03 | 62.03 | 47.82 |
| Current owed to group member | 46.68 | 149.60 | 42.28 | 42.28 | |
| Other non-interest bearing current liabilities | 102.06 | 27.31 | 16.66 | 0.54 | |
| Current liabilities total | 221.09 | 168.62 | 296.90 | 140.59 | 127.32 |
| Balance sheet total (liabilities) | 360.89 | 281.33 | 326.76 | 126.95 | 111.93 |
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.