Eagle Scandinavia ApS
CVR number: 35673636
Lysholt Allé 8, 7100 Vejle
peter.kramer@eagle-group.eu
tel: 41415050
https://metal.eaglelasers.com/da/home-da/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 538.03 | 1 185.83 | 2 654.75 | 2 834.21 | 13.15 |
| Employee benefit expenses | -1 342.15 | -1 351.10 | -2 581.05 | -2 538.26 | -2 648.04 |
| Total depreciation | -7.36 | -7.36 | |||
| EBIT | 188.52 | - 172.64 | 73.70 | 295.95 | -2 634.90 |
| Other financial income | 73.09 | 94.97 | 76.72 | 78.55 | |
| Other financial expenses | -36.07 | -12.34 | -38.64 | -78.23 | -19.26 |
| Net income from associates (fin.) | -2.99 | -1 756.62 | |||
| Pre-tax profit | 225.54 | -90.01 | 111.77 | 293.29 | -4 410.76 |
| Income taxes | 29.05 | 34.19 | 24.68 | ||
| Net earnings | 225.54 | -60.97 | 145.97 | 317.97 | -4 410.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.36 | ||||
| Tangible assets total | 7.36 | ||||
| Holdings in group member companies | 50.00 | 50.00 | 50.00 | 47.01 | |
| Investments total | 50.00 | 50.00 | 50.00 | 47.01 | |
| Long term receivables total | |||||
| Raw materials and consumables | 1 170.66 | 2 220.27 | |||
| Finished products/goods | 454.33 | 1 365.01 | 1 151.89 | ||
| Inventories total | 454.33 | 1 365.01 | 1 151.89 | 1 170.66 | 2 220.27 |
| Current trade debtors | 1 300.79 | 933.53 | 2 193.72 | 2 298.67 | 1 367.88 |
| Current amounts owed by group member comp. | 1 816.19 | 1 917.88 | 1 953.79 | 2 056.61 | 2 604.30 |
| Prepayments and accrued income | 50.63 | 10.27 | |||
| Current other receivables | 1 273.38 | 1 488.00 | 2 540.00 | 1 985.56 | |
| Current deferred tax assets | 196.75 | 341.52 | 144.00 | ||
| Short term receivables total | 3 313.73 | 4 466.32 | 5 830.13 | 6 895.29 | 5 968.00 |
| Cash and bank deposits | 839.26 | 809.22 | 1 476.10 | 3 047.19 | 1 663.61 |
| Cash and cash equivalents | 839.26 | 809.22 | 1 476.10 | 3 047.19 | 1 663.61 |
| Balance sheet total (assets) | 4 664.69 | 6 690.55 | 8 508.11 | 11 160.15 | 9 851.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | 543.40 | 768.94 | 707.97 | 853.94 | 1 171.91 |
| Profit of the financial year | 225.54 | -60.97 | 145.97 | 317.97 | -4 410.76 |
| Shareholders equity total | 828.94 | 767.97 | 913.94 | 1 231.91 | -3 178.86 |
| Non-current deferred tax liabilities | 94.67 | ||||
| Non-current liabilities total | 94.67 | ||||
| Current loans from credit institutions | 6.41 | 11.63 | 21.96 | 47.31 | |
| Current trade creditors | 3 648.60 | 5 247.12 | 6 002.80 | 7 271.93 | 411.70 |
| Current owed to participating | 3.81 | 3.81 | 3.81 | ||
| Current owed to group member | 384.75 | 10 545.90 | |||
| Other non-interest bearing current liabilities | 180.74 | 675.45 | 1 096.51 | 2 630.54 | 2 022.02 |
| Current liabilities total | 3 835.75 | 5 922.57 | 7 499.51 | 9 928.25 | 13 030.74 |
| Balance sheet total (liabilities) | 4 664.69 | 6 690.55 | 8 508.11 | 11 160.15 | 9 851.88 |
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.