IFCO SYSTEMS SKANDINAVIEN A/S
CVR number: 18426730
Gravene 14 A, 6100 Haderslev
tel: 73221820
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 194.87 | -1 823.21 | 11 595.75 | 11 578.86 | 16 668.68 |
| Employee benefit expenses | -3 024.45 | -2 676.37 | -3 880.56 | -3 832.68 | -3 285.51 |
| Total depreciation | -8.69 | -8.69 | -8.69 | -8.69 | -36.61 |
| EBIT | 4 161.74 | -4 508.26 | 7 706.50 | 7 737.49 | 13 346.56 |
| Other financial income | 1 949.24 | 1 651.76 | 1 410.79 | 3 283.14 | 1 370.59 |
| Other financial expenses | -2 949.27 | -1 940.88 | -2 608.81 | -3 351.03 | -5 450.70 |
| Pre-tax profit | 3 161.71 | -4 797.38 | 6 508.49 | 7 669.60 | 9 266.44 |
| Income taxes | - 259.54 | - 183.15 | - 140.60 | - 617.91 | -1 722.47 |
| Net earnings | 2 902.16 | -4 980.53 | 6 367.89 | 7 051.68 | 7 543.98 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 33.31 | 24.62 | 15.93 | 7.24 | 1 647.58 |
| Tangible assets total | 33.31 | 24.62 | 15.93 | 7.24 | 1 647.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 57 256.90 | 49 810.86 | 52 950.46 | 33 223.96 | 34 893.94 |
| Current amounts owed by group member comp. | 5 813.35 | 16 306.00 | |||
| Prepayments and accrued income | 1 766.78 | 940.41 | 313.95 | 85.88 | |
| Current other receivables | 231.98 | 151.53 | 62.27 | 61.63 | 141.57 |
| Current deferred tax assets | 117.79 | ||||
| Short term receivables total | 59 373.44 | 56 716.15 | 69 632.68 | 33 285.58 | 35 121.39 |
| Cash and bank deposits | 8 865.81 | 13 464.20 | 25 079.45 | 29 240.93 | 30 099.16 |
| Cash and cash equivalents | 8 865.81 | 13 464.20 | 25 079.45 | 29 240.93 | 30 099.16 |
| Balance sheet total (assets) | 68 272.55 | 70 204.97 | 94 728.06 | 62 533.75 | 66 868.13 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other reserves | -9.40 | -2 161.80 | |||
| Retained earnings | -6 436.53 | -3 515.02 | -8 337.20 | -2 127.66 | 4 924.02 |
| Profit of the financial year | 2 902.16 | -4 980.53 | 6 367.89 | 7 051.68 | 7 543.98 |
| Shareholders equity total | -2 534.37 | -7 495.55 | - 969.32 | 5 914.62 | 11 306.20 |
| Provisions | 9.00 | ||||
| Non-current owed to group member | 23 956.62 | 22 564.77 | 20 646.73 | 12 609.96 | 15 065.30 |
| Non-current deferred tax liabilities | 33.78 | ||||
| Non-current liabilities total | 23 990.40 | 22 564.77 | 20 646.73 | 12 609.96 | 15 065.30 |
| Current trade creditors | 42 862.67 | 51 081.13 | 70 780.47 | 28 889.95 | 27 058.12 |
| Current owed to group member | 759.45 | 11 018.81 | 9 127.40 | ||
| Short-term deferred tax liabilities | 150.88 | 157.17 | 164.17 | 587.00 | 2 309.11 |
| Other non-interest bearing current liabilities | 3 043.52 | 3 897.45 | 4 106.01 | 3 513.42 | 1 993.01 |
| Current liabilities total | 46 816.52 | 55 135.75 | 75 050.65 | 44 009.18 | 40 487.64 |
| Balance sheet total (liabilities) | 68 272.55 | 70 204.97 | 94 728.06 | 62 533.75 | 66 868.13 |
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.