SCAN UNDERLAY PRODUCTION ApS — Credit Rating and Financial Key Figures
CVR number: 36558172
Bizonvej 2, Skovby 8464 Galten
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 479.70 | 5 328.27 | 4 518.81 | 4 367.09 | 3 426.42 |
| Employee benefit expenses | -2 644.05 | -2 806.02 | -2 830.98 | -3 306.65 | -2 963.48 |
| Other operating expenses | -7.93 | ||||
| Total depreciation | -77.61 | -91.48 | - 133.22 | - 161.14 | - 146.75 |
| EBIT | 758.04 | 2 430.78 | 1 554.61 | 899.30 | 308.26 |
| Other financial income | 2.30 | 8.86 | 32.93 | 1.26 | 6.75 |
| Other financial expenses | - 168.94 | - 149.43 | -95.30 | - 122.90 | - 116.39 |
| Net income from associates (fin.) | -3.53 | 0.13 | |||
| Pre-tax profit | 587.88 | 2 290.34 | 1 492.24 | 777.66 | 198.61 |
| Income taxes | - 131.58 | - 507.03 | - 330.63 | - 175.92 | -45.96 |
| Net earnings | 456.30 | 1 783.30 | 1 161.61 | 601.74 | 152.65 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 238.13 | 240.70 | 543.48 | 382.34 | 146.67 |
| Tangible assets total | 238.13 | 240.70 | 543.48 | 382.34 | 146.67 |
| Holdings in group member companies | 248.78 | 248.92 | |||
| Investments total | 357.98 | 313.16 | 88.14 | 95.68 | 114.19 |
| Long term receivables total | |||||
| Raw materials and consumables | 771.43 | 913.20 | 1 608.05 | 1 246.17 | 1 459.41 |
| Finished products/goods | 671.42 | 379.27 | 759.00 | 597.02 | 279.66 |
| Inventories total | 1 442.85 | 1 292.47 | 2 367.06 | 1 843.19 | 1 739.07 |
| Current trade debtors | 115.82 | 275.70 | 979.72 | 2 316.50 | 827.15 |
| Current amounts owed by group member comp. | 10.68 | 456.03 | 21.73 | ||
| Prepayments and accrued income | 27.43 | 23.71 | 30.80 | 34.60 | 29.28 |
| Current other receivables | 0.14 | 0.14 | |||
| Current deferred tax assets | 2.57 | 1.07 | 13.47 | ||
| Short term receivables total | 154.07 | 758.15 | 1 032.24 | 2 352.17 | 869.90 |
| Cash and bank deposits | 880.24 | 1 275.18 | 267.48 | 340.12 | 82.03 |
| Cash and cash equivalents | 880.24 | 1 275.18 | 267.48 | 340.12 | 82.03 |
| Balance sheet total (assets) | 3 073.27 | 3 879.66 | 4 298.39 | 5 013.50 | 2 951.86 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Retained earnings | - 413.15 | - 956.85 | - 173.55 | 988.06 | 1 589.80 |
| Profit of the financial year | 456.30 | 1 783.30 | 1 161.61 | 601.74 | 152.65 |
| Shareholders equity total | 93.15 | 1 876.45 | 2 038.06 | 1 639.80 | 1 792.45 |
| Provisions | 2.36 | 5.98 | |||
| Non-current loans from credit institutions | 196.37 | 193.32 | |||
| Non-current advances received | 60.40 | ||||
| Non-current liabilities total | 196.37 | 253.72 | |||
| Current loans from credit institutions | 33.39 | 13.22 | 51.92 | 122.21 | 111.10 |
| Current trade creditors | 280.90 | 399.43 | 288.18 | 540.96 | 218.70 |
| Current owed to participating | 132.28 | 219.08 | |||
| Current owed to group member | 1 606.19 | 510.31 | 1 463.00 | 1 820.57 | 338.79 |
| Short-term deferred tax liabilities | 136.09 | 58.37 | |||
| Other non-interest bearing current liabilities | 592.54 | 607.44 | 451.25 | 889.96 | 432.45 |
| Current liabilities total | 2 781.40 | 1 749.49 | 2 254.35 | 3 373.70 | 1 159.40 |
| Balance sheet total (liabilities) | 3 073.27 | 3 879.66 | 4 298.39 | 5 013.50 | 2 951.86 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.