Sindico Group A/S
CVR number: 32347215
Strøget 38, 7430 Ikast
info@sindico.dk
tel: 96606700
www.sindico.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 888.00 | 20 910.00 | 23 351.00 | 1 757.00 | 7 075.00 |
| Employee benefit expenses | -10 913.00 | -13 548.00 | -14 039.00 | -5 669.00 | -13 074.00 |
| Other operating expenses | - 404.00 | -3 783.00 | |||
| Total depreciation | - 223.00 | - 302.00 | - 292.00 | -47.00 | - 753.00 |
| EBIT | 3 752.00 | 6 656.00 | 9 020.00 | -3 959.00 | -10 535.00 |
| Other financial income | 73.00 | 209.00 | 476.00 | 1 210.00 | 1 344.00 |
| Other financial expenses | -1 048.00 | -1 223.00 | -1 681.00 | -1 475.00 | -4 022.00 |
| Reduction non-current investment assets | - 141.00 | ||||
| Net income from associates (fin.) | 2 891.00 | 5 923.00 | 12 742.00 | 19 961.00 | 15 938.00 |
| Pre-tax profit | 5 668.00 | 11 565.00 | 20 557.00 | 15 596.00 | 2 725.00 |
| Income taxes | - 629.00 | -1 273.00 | -1 720.00 | 730.00 | 2 854.00 |
| Net earnings | 5 039.00 | 10 292.00 | 18 837.00 | 16 326.00 | 5 579.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 789.00 | 4 421.00 | 8 401.00 | ||
| Intangible rights | 25.00 | 10.00 | 1.00 | ||
| Intangible assets total | 25.00 | 10.00 | 790.00 | 4 421.00 | 8 401.00 |
| Buildings | 159.00 | 40.00 | 30.00 | ||
| Machinery and equipment | 767.00 | 807.00 | 565.00 | 44.00 | 61.00 |
| Tangible assets total | 767.00 | 807.00 | 724.00 | 84.00 | 91.00 |
| Holdings in group member companies | 12 092.00 | 20 167.00 | 31 208.00 | 83 470.00 | 72 080.00 |
| Other receivables | 130.00 | 90.00 | 363.00 | 90.00 | 142.00 |
| Investments total | 12 222.00 | 20 257.00 | 31 571.00 | 83 560.00 | 72 222.00 |
| Non-curr. owed by group member comp. | 5 756.00 | 8 559.00 | 10 530.00 | 306.00 | 17 762.00 |
| Non-current other receivables | 3 227.00 | ||||
| Long term receivables total | 5 756.00 | 8 559.00 | 13 757.00 | 306.00 | 17 762.00 |
| Finished products/goods | 23 247.00 | 21 541.00 | 28 378.00 | ||
| Advance payments | 2 610.00 | 2 648.00 | 3 766.00 | ||
| Inventories total | 25 857.00 | 24 189.00 | 32 144.00 | ||
| Current trade debtors | 1 965.00 | 1 503.00 | 1 420.00 | 158.00 | 453.00 |
| Current amounts owed by group member comp. | 27 155.00 | 26 830.00 | 17 402.00 | 40 815.00 | 56 774.00 |
| Current owed by particip. interest comp. | 19.00 | ||||
| Prepayments and accrued income | 421.00 | 845.00 | 758.00 | 536.00 | 354.00 |
| Current other receivables | 2 512.00 | 12 554.00 | 14 857.00 | 4 399.00 | 9 160.00 |
| Current deferred tax assets | 1 594.00 | 2 757.00 | |||
| Short term receivables total | 32 072.00 | 41 732.00 | 34 437.00 | 47 502.00 | 69 498.00 |
| Cash and bank deposits | 309.00 | 11 006.00 | 206.00 | 2 075.00 | 7.00 |
| Cash and cash equivalents | 309.00 | 11 006.00 | 206.00 | 2 075.00 | 7.00 |
| Balance sheet total (assets) | 77 008.00 | 106 560.00 | 113 629.00 | 137 948.00 | 167 981.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 500.00 | 5 000.00 | 3 000.00 | 5 000.00 | 25 000.00 |
| Other reserves | 3 992.00 | 8 166.00 | 13 095.00 | 34 615.00 | 29 396.00 |
| Retained earnings | 10 121.00 | 5 853.00 | 8 657.00 | -30.00 | -5 049.00 |
| Profit of the financial year | 5 039.00 | 10 292.00 | 18 837.00 | 16 326.00 | 5 579.00 |
| Shareholders equity total | 20 652.00 | 30 311.00 | 44 589.00 | 56 911.00 | 55 926.00 |
| Provisions | 367.00 | 583.00 | 1 184.00 | 926.00 | 588.00 |
| Non-current loans from credit institutions | 4 654.00 | 26 306.00 | 39 128.00 | 47 604.00 | 36 762.00 |
| Non-current other liabilities | 389.00 | ||||
| Non-current deferred tax liabilities | 799.00 | 819.00 | 819.00 | 866.00 | |
| Non-current liabilities total | 5 043.00 | 27 105.00 | 39 947.00 | 48 423.00 | 37 628.00 |
| Current loans from credit institutions | 31 041.00 | 5 667.00 | 14 916.00 | 28 325.00 | 19 149.00 |
| Current trade creditors | 5 668.00 | 4 353.00 | 6 999.00 | 1 664.00 | 2 905.00 |
| Current owed to participating | 3 023.00 | 2 500.00 | |||
| Current owed to group member | 9 814.00 | 28 985.00 | 273.00 | 514.00 | 48 487.00 |
| Short-term deferred tax liabilities | 609.00 | 634.00 | 194.00 | ||
| Other non-interest bearing current liabilities | 3 814.00 | 5 899.00 | 5 527.00 | 1 185.00 | 798.00 |
| Current liabilities total | 50 946.00 | 48 561.00 | 27 909.00 | 31 688.00 | 73 839.00 |
| Balance sheet total (liabilities) | 77 008.00 | 106 560.00 | 113 629.00 | 137 948.00 | 167 981.00 |
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.