Seacabin A/S — Credit Rating and Financial Key Figures
CVR number: 38387189
Fiskebrogade 5, 6700 Esbjerg
info@seacabin.dk
tel: 72108101
www.seacabin.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 574.30 | 1 349.94 | 9 623.60 | 4 258.85 | 5 537.86 |
| Employee benefit expenses | -4 506.66 | -3 797.35 | -3 898.06 | -2 889.58 | -3 844.29 |
| Other operating expenses | -39.39 | - 130.02 | -30.41 | ||
| Total depreciation | -4.15 | -69.66 | -65.13 | -60.68 | -78.08 |
| EBIT | 6 063.50 | -2 517.06 | 5 621.02 | 1 178.57 | 1 585.08 |
| Other financial income | 176.90 | ||||
| Other financial expenses | - 144.84 | - 155.08 | -78.55 | - 123.31 | -58.11 |
| Pre-tax profit | 5 918.66 | -2 672.15 | 5 542.48 | 1 232.16 | 1 526.96 |
| Income taxes | -1 329.19 | 579.89 | -1 224.97 | - 274.79 | - 346.33 |
| Net earnings | 4 589.47 | -2 092.26 | 4 317.51 | 957.37 | 1 180.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 90.75 | 30.84 | 53.36 | 59.39 | |
| Machinery and equipment | 253.23 | 224.15 | 179.61 | 127.67 | 64.74 |
| Advance payments and construction in progress | 79.20 | ||||
| Tangible assets total | 332.43 | 314.90 | 210.45 | 181.02 | 124.13 |
| Investments total | 43.75 | 10.35 | 24.38 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 171.00 | 88.00 | 46.39 | 45.00 | 65.00 |
| Inventories total | 171.00 | 88.00 | 46.39 | 45.00 | 65.00 |
| Current trade debtors | 1 998.93 | 5 561.92 | 2 700.67 | 1 446.93 | 3 747.20 |
| Current amounts owed by group member comp. | 14.54 | 24.64 | 2 074.28 | 1 537.33 | |
| Prepayments and accrued income | 2 310.38 | 134.24 | 219.18 | 180.45 | 196.76 |
| Current other receivables | 1 672.94 | 2 718.64 | 612.74 | 1 664.48 | 1 035.51 |
| Current deferred tax assets | 239.75 | 681.96 | |||
| Short term receivables total | 6 221.99 | 9 111.30 | 3 557.22 | 5 366.15 | 6 516.80 |
| Cash and bank deposits | 5 515.72 | 37.84 | 571.75 | 2.73 | 5.64 |
| Cash and cash equivalents | 5 515.72 | 37.84 | 571.75 | 2.73 | 5.64 |
| Balance sheet total (assets) | 12 241.13 | 9 595.80 | 4 385.81 | 5 605.25 | 6 735.95 |
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 | 600.00 | 800.00 | |||
| Other reserves | - 600.00 | ||||
| Retained earnings | -1 621.89 | 2 967.58 | -3 274.68 | 442.83 | 600.20 |
| Profit of the financial year | 4 589.47 | -2 092.26 | 4 317.51 | 957.37 | 1 180.64 |
| Shareholders equity total | 3 967.58 | 1 875.32 | 2 042.83 | 2 400.20 | 3 580.83 |
| Provisions | 16.73 | 12.14 | 46.45 | ||
| Non-current other liabilities | 79.09 | ||||
| Non-current liabilities total | 79.09 | ||||
| Current loans from credit institutions | 29.56 | 12.91 | 23.93 | 176.12 | 925.73 |
| Advances received | 1 138.79 | 3 583.75 | 11.38 | ||
| Current trade creditors | 5 265.15 | 2 644.41 | 1 533.43 | 1 480.19 | 1 415.28 |
| Current owed to group member | 1 111.74 | 10.74 | |||
| Short-term deferred tax liabilities | 536.38 | 279.37 | 312.02 | ||
| Other non-interest bearing current liabilities | 1 840.04 | 1 400.32 | 232.50 | 134.10 | 444.89 |
| Current liabilities total | 8 273.55 | 7 641.39 | 2 326.25 | 3 192.91 | 3 108.66 |
| Balance sheet total (liabilities) | 12 241.13 | 9 595.80 | 4 385.81 | 5 605.25 | 6 735.95 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.