SCANPOW A/S
CVR number: 26358671
H.C. Andersens Boulevard 5, 1553 København V
tel: 33360900
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -28.00 | -30.13 | -30.06 | -45.04 | 17.92 |
| Total depreciation | -32.00 | ||||
| EBIT | -28.00 | -30.13 | -30.06 | -45.04 | -14.08 |
| Other financial income | 0.33 | ||||
| Other financial expenses | -0.39 | -0.55 | -1.26 | -2.67 | -94.24 |
| Pre-tax profit | -28.39 | -30.68 | -31.33 | -47.71 | - 108.00 |
| Income taxes | 6.07 | 6.75 | 6.89 | 10.50 | 23.76 |
| Net earnings | -22.32 | -23.93 | -24.43 | -37.21 | -84.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 060.00 | 3 035.85 | |||
| Advance payments and construction in progress | 200.00 | ||||
| Tangible assets total | 2 260.00 | 3 035.85 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 105.00 | ||||
| Current amounts owed by group member comp. | 76.50 | ||||
| Current other receivables | 7.07 | 18.94 | 11.69 | 10.38 | |
| Current deferred tax assets | 27.70 | 34.45 | 40.48 | 22.17 | 34.05 |
| Short term receivables total | 34.78 | 53.39 | 52.17 | 32.55 | 215.55 |
| Cash and bank deposits | 203.17 | 191.32 | 209.34 | 992.61 | 41.36 |
| Cash and cash equivalents | 203.17 | 191.32 | 209.34 | 992.61 | 41.36 |
| Balance sheet total (assets) | 237.95 | 244.71 | 261.51 | 3 285.15 | 3 292.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 293.88 | - 316.20 | - 340.13 | - 364.56 | - 401.77 |
| Profit of the financial year | -22.32 | -23.93 | -24.43 | -37.21 | -84.24 |
| Shareholders equity total | 183.80 | 159.87 | 135.44 | 98.23 | 13.99 |
| Provisions | 11.67 | 21.96 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 31.25 | 31.25 | |||
| Current owed to participating | 3.05 | 2.09 | 5.93 | 2.59 | 2.59 |
| Current owed to group member | 26.10 | 57.75 | 120.15 | 1 081.41 | 1 091.69 |
| Other non-interest bearing current liabilities | 25.00 | 25.00 | 2 060.00 | 2 131.28 | |
| Current liabilities total | 54.15 | 84.84 | 126.07 | 3 175.26 | 3 256.81 |
| Balance sheet total (liabilities) | 237.95 | 244.71 | 261.51 | 3 285.15 | 3 292.76 |
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.