Sicodan Trading ApS
CVR number: 35416234
Baldersbuen 49, Baldersbrønde 2640 Hedehusene
k@uniteck.com
tel: 20300050
www.sicodan-workwear.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -56.31 | ||||
| Gross profit | -56.31 | -30.61 | -21.24 | 39.40 | 178.97 |
| Employee benefit expenses | - 347.08 | - 428.08 | - 122.40 | ||
| Total depreciation | -1.39 | -26.45 | -42.45 | -17.69 | |
| EBIT | -56.31 | -32.00 | - 394.77 | - 431.13 | 38.88 |
| Other financial income | 17.04 | 0.12 | |||
| Other financial expenses | -0.26 | -0.13 | -2.80 | -1.12 | -0.03 |
| Pre-tax profit | -56.57 | -32.13 | - 397.57 | - 415.22 | 38.97 |
| Income taxes | 12.45 | 7.07 | 24.44 | ||
| Net earnings | -44.12 | -25.06 | - 373.13 | - 415.22 | 38.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 94.68 | 148.23 | 105.78 | ||
| Tangible assets total | 94.68 | 148.23 | 105.78 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 149.24 | 382.93 | 752.83 | 436.93 | |
| Inventories total | 149.24 | 382.93 | 752.83 | 436.93 | |
| Current trade debtors | 3.67 | 23.28 | 43.06 | 63.47 | |
| Current amounts owed by group member comp. | 100.00 | 100.00 | 0.79 | ||
| Prepayments and accrued income | 2.60 | ||||
| Current other receivables | 0.13 | 33.48 | 37.21 | 0.00 | 0.01 |
| Current deferred tax assets | 21.00 | ||||
| Short term receivables total | 100.13 | 158.15 | 61.27 | 43.06 | 66.07 |
| Cash and bank deposits | 32.43 | 279.38 | 157.75 | 7.64 | 76.74 |
| Cash and cash equivalents | 32.43 | 279.38 | 157.75 | 7.64 | 76.74 |
| Balance sheet total (assets) | 132.56 | 681.46 | 750.19 | 909.31 | 579.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 20.24 | ||||
| Retained earnings | 69.86 | 25.74 | 0.68 | - 372.46 | - 787.67 |
| Profit of the financial year | -44.12 | -25.06 | - 373.13 | - 415.22 | 38.97 |
| Shareholders equity total | 125.98 | 80.68 | - 292.46 | - 707.67 | - 668.70 |
| Provisions | 13.93 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 3.04 | 24.97 | 18.24 | 5.00 | |
| Current owed to group member | 583.81 | 975.92 | 1 584.41 | 1 172.41 | |
| Short-term deferred tax liabilities | 6.59 | ||||
| Other non-interest bearing current liabilities | 41.75 | 14.33 | 71.03 | ||
| Current liabilities total | 6.59 | 586.85 | 1 042.64 | 1 616.99 | 1 248.44 |
| Balance sheet total (liabilities) | 132.56 | 681.46 | 750.19 | 909.31 | 579.74 |
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.