Scandinavian Airport Consulting ApS
CVR number: 41321679
Borgmestervangen 31, 2200 København N
Info@scandac.com
www.scandac.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 1 604.63 | |||
| External services | - 592.32 | |||
| Gross profit | 1 012.31 | 5 760.64 | - 245.96 | -1 640.18 |
| Employee benefit expenses | -6.47 | |||
| Total depreciation | -75.59 | - 108.91 | - 435.63 | |
| EBIT | 930.25 | 5 760.64 | - 354.86 | -2 075.80 |
| Other financial expenses | -24.80 | -38.85 | -17.04 | |
| Pre-tax profit | 930.25 | 5 735.84 | - 393.72 | -2 092.84 |
| Income taxes | - 211.25 | -1 261.88 | - 394.35 | |
| Net earnings | 719.00 | 4 473.95 | - 393.72 | -2 487.20 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 95.50 | 544.53 | ||
| Machinery and equipment | 29.50 | 435.63 | ||
| Tangible assets total | 125.00 | 544.53 | 435.63 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 71.43 | 98.20 | 124.22 | |
| Short term receivables total | 71.43 | 98.20 | 124.22 | |
| Cash and bank deposits | 594.00 | 5 508.18 | 5 121.76 | 2 060.47 |
| Cash and cash equivalents | 594.00 | 5 508.18 | 5 121.76 | 2 060.47 |
| Balance sheet total (assets) | 719.00 | 6 124.15 | 5 655.59 | 2 184.69 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 679.00 | |||
| Retained earnings | - 719.00 | 547.19 | 5 021.15 | 4 627.43 |
| Profit of the financial year | 719.00 | 4 473.95 | - 393.72 | -2 487.20 |
| Shareholders equity total | 719.00 | 5 061.15 | 4 667.43 | 2 180.24 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 1 032.72 | 929.22 | ||
| Other non-interest bearing current liabilities | 30.28 | 58.94 | 4.46 | |
| Current liabilities total | 1 063.00 | 988.16 | 4.46 | |
| Balance sheet total (liabilities) | 719.00 | 6 124.15 | 5 655.59 | 2 184.69 |
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.