SKODSBORG SPORT ApS
CVR number: 29928452
Skodsborg Strandvej 156, 2942 Skodsborg
info@ssport.dk
tel: 45807222
www.ssport.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 806.45 | -3 118.57 | -3 669.58 | -1 344.52 | -1 208.77 |
| Employee benefit expenses | -3 304.67 | -3 514.85 | -3 197.44 | -3 267.36 | -3 420.92 |
| Total depreciation | -97.08 | -97.08 | -89.61 | ||
| EBIT | 1 404.70 | -6 730.50 | -6 956.63 | -4 611.88 | -4 629.69 |
| Other financial income | 2.80 | 1.71 | 1.21 | 4.22 | 0.26 |
| Other financial expenses | -0.07 | -0.02 | -1.51 | -5.32 | -5.41 |
| Pre-tax profit | 1 407.43 | -6 728.81 | -6 956.93 | -4 612.98 | -4 634.85 |
| Income taxes | 1 889.96 | 1 480.34 | 1 525.40 | 956.69 | 1 061.00 |
| Net earnings | 3 297.38 | -5 248.48 | -5 431.53 | -3 656.29 | -3 573.84 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 186.69 | 89.61 | |||
| Tangible assets total | 186.69 | 89.61 | |||
| Investments total | |||||
| Non-current other receivables | 224.96 | 228.30 | |||
| Long term receivables total | 224.96 | 228.30 | |||
| Finished products/goods | 4 203.45 | 2 246.24 | 39.53 | 29.80 | 47.29 |
| Inventories total | 4 203.45 | 2 246.24 | 39.53 | 29.80 | 47.29 |
| Current trade debtors | 212.87 | 324.75 | 178.90 | 146.90 | 69.46 |
| Current amounts owed by group member comp. | 163.45 | 4 642.97 | 6 663.56 | 8 927.92 | |
| Prepayments and accrued income | 83.75 | 40.62 | 42.63 | 43.52 | 36.75 |
| Current other receivables | 2 313.59 | 224.02 | 226.49 | 3.39 | 3.14 |
| Current deferred tax assets | 3 572.51 | 1 544.49 | 985.79 | 2 046.79 | |
| Short term receivables total | 2 773.66 | 4 161.91 | 6 635.48 | 7 843.16 | 11 084.06 |
| Cash and bank deposits | 317.86 | 528.71 | 485.38 | 429.72 | 375.77 |
| Cash and cash equivalents | 317.86 | 528.71 | 485.38 | 429.72 | 375.77 |
| Balance sheet total (assets) | 7 481.66 | 7 026.47 | 7 160.39 | 8 527.64 | 11 735.42 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 099.66 | 6 397.04 | 6 148.57 | 4 717.04 | 6 060.74 |
| Profit of the financial year | 3 297.38 | -5 248.48 | -5 431.53 | -3 656.29 | -3 573.84 |
| Shareholders equity total | 4 522.04 | 1 273.57 | 842.04 | 1 185.74 | 2 611.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 138.29 | 65.03 | 73.28 | 73.47 | 127.43 |
| Current owed to group member | 2 394.70 | 4 827.19 | 5 446.74 | 7 053.32 | 8 682.06 |
| Other non-interest bearing current liabilities | 426.62 | 860.68 | 798.34 | 215.10 | 314.04 |
| Current liabilities total | 2 959.61 | 5 752.90 | 6 318.36 | 7 341.89 | 9 123.52 |
| Balance sheet total (liabilities) | 7 481.66 | 7 026.47 | 7 160.39 | 8 527.64 | 11 735.42 |
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.