SCANDINOVA A/S
CVR number: 30585968
Transformervej 10, 2860 Søborg
info@scandinova.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 35 584.00 | 46 289.00 | 33 372.00 | 33 372.00 | 32 054.00 |
| Employee benefit expenses | -31 668.00 | -31 668.00 | -28 042.00 | ||
| Total depreciation | -1 611.00 | -1 611.00 | -1 878.00 | ||
| EBIT | 8 032.00 | 13 374.00 | 93.00 | 93.00 | 2 134.00 |
| Other financial income | 736.00 | 736.00 | 241.00 | ||
| Other financial expenses | -1 065.00 | -1 065.00 | -1 858.00 | ||
| Pre-tax profit | 6 032.00 | 10 344.00 | - 236.00 | - 236.00 | 517.00 |
| Income taxes | -77.00 | -77.00 | - 306.00 | ||
| Net earnings | 6 032.00 | 10 344.00 | - 313.00 | - 313.00 | 211.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 518.00 | 2 518.00 | 2 582.00 | ||
| Goodwill | 750.00 | 750.00 | 550.00 | ||
| Intangible assets total | 3 268.00 | 3 268.00 | 3 132.00 | ||
| Buildings | 2 971.00 | 2 971.00 | 2 599.00 | ||
| Machinery and equipment | 365.00 | 365.00 | 320.00 | ||
| Tangible assets total | 3 336.00 | 3 336.00 | 2 919.00 | ||
| Other receivables | 86 337.00 | 98 835.00 | |||
| Investments total | 86 337.00 | 98 835.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 64 539.00 | 64 539.00 | 47 129.00 | ||
| Advance payments | 430.00 | 430.00 | |||
| Inventories total | 64 969.00 | 64 969.00 | 47 129.00 | ||
| Current trade debtors | 24 765.00 | 24 765.00 | 23 494.00 | ||
| Current amounts owed by group member comp. | 2 750.00 | 2 750.00 | 3 037.00 | ||
| Prepayments and accrued income | 134.00 | 134.00 | 187.00 | ||
| Current other receivables | 8 321.00 | 8 321.00 | 5 758.00 | ||
| Current deferred tax assets | 508.00 | 508.00 | 502.00 | ||
| Short term receivables total | 36 478.00 | 36 478.00 | 32 978.00 | ||
| Cash and bank deposits | 136.00 | 136.00 | 159.00 | ||
| Cash and cash equivalents | 136.00 | 136.00 | 159.00 | ||
| Balance sheet total (assets) | 86 337.00 | 98 835.00 | 108 187.00 | 108 187.00 | 86 317.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 41 956.00 | 52 300.00 | 15 000.00 | 15 000.00 | 15 000.00 |
| Shares repurchased | 5 000.00 | ||||
| Other reserves | 1 964.00 | 1 964.00 | 2 014.00 | ||
| Retained earnings | -6 032.00 | -10 344.00 | 30 336.00 | 30 336.00 | 24 973.00 |
| Profit of the financial year | 6 032.00 | 10 344.00 | - 313.00 | - 313.00 | 211.00 |
| Shareholders equity total | 41 956.00 | 52 300.00 | 46 987.00 | 46 987.00 | 47 198.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 12 241.00 | 12 241.00 | 8 787.00 | ||
| Current owed to group member | 43 501.00 | 43 501.00 | 26 078.00 | ||
| Short-term deferred tax liabilities | 12.00 | 12.00 | 142.00 | ||
| Other non-interest bearing current liabilities | 5 446.00 | 5 446.00 | 4 112.00 | ||
| Current liabilities total | 61 200.00 | 61 200.00 | 39 119.00 | ||
| Balance sheet total (liabilities) | 41 956.00 | 52 300.00 | 108 187.00 | 108 187.00 | 86 317.00 |
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.