Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
SCANVAEGT SYSTEMS A/S
CVR number: 34113416
Johann Gutenbergs Vej 5-9, Skejby 8200 Aarhus N
info@scanvaegt.dk
tel: 86785500
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 25 201.00 | ||||
| Other operating income | 37 774.00 | 35 767.00 | 30 223.00 | 28 039.00 | |
| Rents | -24 496.00 | -24 299.00 | -19 759.00 | -21 021.00 | -20 806.00 |
| Gross profit | -10 453.00 | 3 597.00 | 5 922.00 | 6 510.00 | 4 590.00 |
| Costs of management | -11 158.00 | -9 878.00 | -10 086.00 | -2 692.00 | -2 643.00 |
| Total depreciation | -1 106.00 | - 822.00 | -1 695.00 | - 937.00 | -1 085.00 |
| EBIT | -22 012.00 | 2 775.00 | 4 227.00 | 7 447.00 | 5 675.00 |
| Other financial income | 497.00 | 246.00 | 239.00 | 726.00 | 2 190.00 |
| Other financial expenses | -1 153.00 | -1 481.00 | -1 671.00 | -1 338.00 | -1 803.00 |
| Net income from associates (fin.) | 5 194.00 | 8 944.00 | 10 442.00 | 6 142.00 | 5 568.00 |
| Pre-tax profit | -17 474.00 | 10 484.00 | 13 237.00 | 12 977.00 | 11 630.00 |
| Income taxes | 2 430.00 | - 211.00 | - 970.00 | -1 313.00 | -1 101.00 |
| Net earnings | -15 044.00 | 10 273.00 | 12 267.00 | 11 664.00 | 10 529.00 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 4 371.00 | 357.00 | 3 057.00 | 2 275.00 | 2 008.00 |
| Intangible assets total | 4 371.00 | 357.00 | 3 057.00 | 2 275.00 | 2 008.00 |
| Land and waters | 15 316.00 | 15 180.00 | 15 060.00 | 14 952.00 | 14 942.00 |
| Buildings | 502.00 | 396.00 | 300.00 | 210.00 | 138.00 |
| Machinery and equipment | 1 753.00 | 1 187.00 | 2 711.00 | 2 688.00 | 8 175.00 |
| Tangible assets total | 17 571.00 | 16 763.00 | 18 071.00 | 17 850.00 | 23 255.00 |
| Holdings in group member companies | 19 431.00 | 42 907.00 | 54 717.00 | 36 433.00 | 75 708.00 |
| Other non-current investments | 3 404.00 | ||||
| Other receivables | 142.00 | 144.00 | 116.00 | 266.00 | 120.00 |
| Investments total | 19 573.00 | 46 455.00 | 54 833.00 | 36 699.00 | 75 828.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 33 369.00 | 35 217.00 | 36 530.00 | 28 149.00 | 29 597.00 |
| Finished products/goods | 19 402.00 | 17 812.00 | 16 587.00 | 19 680.00 | 18 636.00 |
| Inventories total | 52 771.00 | 53 029.00 | 53 117.00 | 47 829.00 | 48 233.00 |
| Current trade debtors | 29 838.00 | 26 202.00 | 34 812.00 | 33 712.00 | 37 150.00 |
| Current amounts owed by group member comp. | 9 144.00 | 7 053.00 | 12 437.00 | 4 618.00 | 6 789.00 |
| Current other receivables | 3 164.00 | 3 812.00 | 4 055.00 | 3 572.00 | 3 500.00 |
| Current deferred tax assets | 1 030.00 | 2 566.00 | 549.00 | 579.00 | |
| Short term receivables total | 43 176.00 | 39 633.00 | 51 304.00 | 42 451.00 | 48 018.00 |
| Cash and bank deposits | 241.00 | 9 541.00 | 14 004.00 | 13 165.00 | |
| Cash and cash equivalents | 241.00 | 9 541.00 | 14 004.00 | 13 165.00 | |
| Balance sheet total (assets) | 137 703.00 | 165 778.00 | 194 386.00 | 160 269.00 | 197 342.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Shares repurchased | 10 000.00 | 7 500.00 | |||
| Other reserves | 9 626.00 | 18 273.00 | 27 161.00 | 9 853.00 | 14 948.00 |
| Retained earnings | 82 700.00 | 63 277.00 | 59 131.00 | 79 086.00 | 82 493.00 |
| Profit of the financial year | -15 044.00 | 10 273.00 | 12 267.00 | 11 664.00 | 10 529.00 |
| Shareholders equity total | 82 282.00 | 106 823.00 | 111 059.00 | 105 603.00 | 112 970.00 |
| Provisions | 954.00 | 3 198.00 | 3 245.00 | 954.00 | 954.00 |
| Non-current other liabilities | 4 445.00 | 7 378.00 | |||
| Non-current deferred tax liabilities | 1 591.00 | 1 130.00 | |||
| Non-current liabilities total | 4 445.00 | 7 378.00 | 1 591.00 | 1 130.00 | |
| Current loans from credit institutions | 22 663.00 | ||||
| Advances received | 2 132.00 | 4 168.00 | 373.00 | ||
| Current trade creditors | 18 402.00 | 14 333.00 | 13 869.00 | 20 121.00 | 18 950.00 |
| Current owed to group member | 6 478.00 | 8 942.00 | 28 516.00 | 5 284.00 | 11 404.00 |
| Short-term deferred tax liabilities | 922.00 | 922.00 | 1 591.00 | ||
| Other non-interest bearing current liabilities | 17 733.00 | 16 074.00 | 15 365.00 | 14 921.00 | 16 713.00 |
| Accruals and deferred income | 11 854.00 | 9 831.00 | 9 864.00 | 10 500.00 | 10 967.00 |
| Current liabilities total | 54 467.00 | 51 312.00 | 72 704.00 | 52 121.00 | 82 288.00 |
| Balance sheet total (liabilities) | 137 703.00 | 165 778.00 | 194 386.00 | 160 269.00 | 197 342.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.