STRAIT AIR TRANSPORT A/S
CVR number: 32444202
Snorresgade 18, 2300 København S
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 73.77 | 81.38 | 75.38 | 77.29 | 66.63 |
| Other operating income | 0.55 | 0.10 | |||
| Costs of manufacturing | -65.04 | -73.82 | -61.95 | -59.00 | -48.98 |
| External services | -3.45 | -2.72 | -9.58 | -6.49 | -4.97 |
| Gross profit | 5.28 | 5.38 | 3.94 | 11.80 | 12.69 |
| Employee benefit expenses | -5.13 | -5.51 | -4.97 | -8.44 | -9.15 |
| Total depreciation | -0.09 | -0.09 | -0.09 | -0.06 | -0.01 |
| EBIT | 0.05 | -0.22 | -1.11 | 3.31 | 3.53 |
| Other financial income | 0.25 | 0.13 | 0.04 | 0.08 | 0.20 |
| Other financial expenses | -0.10 | -0.14 | -0.10 | -0.34 | -0.26 |
| Net income from associates (fin.) | 0.04 | 0.22 | 7.17 | 3.43 | 1.29 |
| Pre-tax profit | 0.24 | -0.01 | 6.00 | 6.48 | 4.76 |
| Income taxes | -0.04 | 0.03 | 0.24 | -0.70 | -0.86 |
| Net earnings | 0.20 | 0.02 | 6.25 | 5.78 | 3.90 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.24 | 0.14 | 0.05 | 0.03 | 0.04 |
| Tangible assets total | 0.24 | 0.14 | 0.05 | 0.03 | 0.04 |
| Holdings in group member companies | 5.54 | 7.51 | 14.72 | 17.62 | 19.32 |
| Investments total | 5.54 | 7.51 | 14.72 | 17.62 | 19.32 |
| Non-curr. owed by group member comp. | 3.11 | 1.33 | |||
| Long term receivables total | 3.11 | 1.33 | |||
| Inventories total | |||||
| Current trade debtors | 15.07 | 10.94 | 14.85 | 8.65 | 11.15 |
| Current amounts owed by group member comp. | 9.28 | 2.95 | 5.83 | 1.67 | 0.92 |
| Current other receivables | 0.69 | 0.35 | 0.51 | 1.48 | 1.34 |
| Current deferred tax assets | 0.07 | 0.11 | 0.35 | 0.12 | 0.04 |
| Short term receivables total | 25.12 | 14.35 | 21.54 | 11.92 | 13.45 |
| Cash and bank deposits | 3.72 | 1.00 | 5.73 | 12.13 | 6.11 |
| Cash and cash equivalents | 3.72 | 1.00 | 5.73 | 12.13 | 6.11 |
| Balance sheet total (assets) | 34.62 | 23.00 | 42.05 | 44.81 | 40.25 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Other reserves | -0.11 | 4.14 | 6.82 | 8.52 | |
| Retained earnings | 9.04 | 9.23 | 5.04 | 7.85 | 12.34 |
| Profit of the financial year | 0.20 | 0.02 | 6.25 | 5.78 | 3.90 |
| Shareholders equity total | 10.23 | 10.14 | 16.43 | 21.45 | 25.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.68 | 7.43 | 9.54 | 8.04 | 10.58 |
| Current owed to group member | 14.85 | 3.80 | 14.87 | 12.97 | 1.62 |
| Short-term deferred tax liabilities | 0.08 | 0.69 | 0.78 | ||
| Other non-interest bearing current liabilities | 0.77 | 1.63 | 1.22 | 1.65 | 1.51 |
| Current liabilities total | 24.38 | 12.87 | 25.62 | 23.36 | 14.49 |
| Balance sheet total (liabilities) | 34.62 | 23.00 | 42.05 | 44.81 | 40.25 |
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.