SCHUL LANDSKABSARKITEKTER ApS — Credit Rating and Financial Key Figures
CVR number: 31369134
Dronningensgade 73 A, 1420 København K
post@schul.dk
tel: 31100080
www.schul.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 511.23 | 4 237.58 | 2 773.93 | 3 642.75 | 3 162.71 |
| Employee benefit expenses | -2 406.87 | -2 317.98 | -2 350.35 | -2 574.71 | -2 639.11 |
| Total depreciation | -17.00 | -17.00 | -8.50 | ||
| EBIT | 1 087.37 | 1 902.60 | 415.07 | 1 068.04 | 523.60 |
| Other financial income | 2.58 | 7.49 | 21.83 | ||
| Other financial expenses | -28.26 | -11.44 | -11.42 | -27.07 | -8.29 |
| Pre-tax profit | 1 061.69 | 1 891.17 | 403.65 | 1 048.47 | 537.14 |
| Income taxes | - 234.38 | - 423.07 | -90.61 | - 231.31 | - 119.13 |
| Net earnings | 827.31 | 1 468.10 | 313.04 | 817.16 | 418.01 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 25.50 | 8.50 | |||
| Tangible assets total | 25.50 | 8.50 | |||
| Investments total | 85.30 | 87.01 | 87.01 | 51.00 | 80.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 448.67 | 4 178.70 | 2 349.01 | 3 710.34 | 3 944.87 |
| Current amounts owed by group member comp. | 78.01 | 51.51 | 84.85 | ||
| Prepayments and accrued income | 72.11 | ||||
| Current other receivables | 83.97 | 638.76 | 1 039.49 | 1 221.79 | 1 128.56 |
| Current deferred tax assets | 0.31 | 2.57 | |||
| Short term receivables total | 2 683.06 | 4 871.54 | 3 473.35 | 4 932.13 | 5 073.43 |
| Cash and bank deposits | 1 273.67 | 1 606.09 | 1 021.33 | 1 198.91 | 1 816.72 |
| Cash and cash equivalents | 1 273.67 | 1 606.09 | 1 021.33 | 1 198.91 | 1 816.72 |
| Balance sheet total (assets) | 4 067.54 | 6 573.14 | 4 581.69 | 6 182.03 | 6 970.80 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 1 000.00 | |||
| Retained earnings | 1 533.63 | 1 360.94 | 2 829.04 | 3 142.09 | 3 959.25 |
| Profit of the financial year | 827.31 | 1 468.10 | 313.04 | 817.16 | 418.01 |
| Shareholders equity total | 2 685.94 | 3 954.04 | 3 267.09 | 4 084.25 | 4 502.26 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.24 | 440.25 | 112.32 | 252.75 | 637.80 |
| Current owed to participating | 19.25 | 17.50 | 14.98 | 0.91 | |
| Current owed to group member | 96.50 | 106.35 | 339.78 | ||
| Short-term deferred tax liabilities | 236.15 | 425.33 | 88.04 | 231.31 | 119.13 |
| Other non-interest bearing current liabilities | 1 009.46 | 1 736.01 | 1 099.26 | 1 506.47 | 1 371.82 |
| Current liabilities total | 1 381.60 | 2 619.09 | 1 314.61 | 2 097.79 | 2 468.54 |
| Balance sheet total (liabilities) | 4 067.54 | 6 573.14 | 4 581.69 | 6 182.03 | 6 970.80 |
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.