SCHOU ABSOLUTE HORSES A/S — Credit Rating and Financial Key Figures
CVR number: 30069579
Tågerupvej 32, 6560 Sommersted
tel: 70301555
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 593.55 | -3 734.48 | -3 274.86 | 2 853.26 | 10 678.88 |
Employee benefit expenses | -2 112.21 | -2 517.64 | -3 193.08 | -3 627.75 | -7 846.58 |
Total depreciation | - 354.64 | - 412.07 | - 481.33 | - 436.43 | - 626.23 |
Reduction in value of non-current assets | 4 445.24 | -3 032.70 | 1 616.00 | 4 834.37 | -7 371.88 |
EBIT | -1 873.30 | -6 664.19 | -6 949.27 | -1 210.92 | 2 206.07 |
Other financial income | 404.05 | 946.12 | 293.61 | 2 845.61 | 3 457.34 |
Other financial expenses | - 235.48 | - 311.19 | - 493.38 | - 973.65 | -3 415.05 |
Net income from associates (fin.) | 1 416.76 | - 933.11 | 792.47 | 1 642.84 | 1 925.11 |
Pre-tax profit | - 287.97 | -6 962.38 | -6 356.57 | 2 303.88 | 4 173.46 |
Income taxes | 0.17 | 668.11 | 2 671.11 | - 522.45 | |
Net earnings | - 287.80 | -6 294.27 | -6 356.57 | 4 974.99 | 3 651.01 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 184.64 | 1 142.70 | 1 100.77 | 1 058.83 | 1 216.90 |
Buildings | 70.62 | 62.85 | 55.07 | ||
Machinery and equipment | 543.89 | 2 967.43 | 3 635.16 | 2 230.36 | 5 060.77 |
Tangible assets total | 1 728.53 | 4 110.13 | 4 806.55 | 3 352.04 | 6 332.74 |
Holdings in group member companies | 7 483.47 | 6 403.86 | 7 161.06 | 8 522.00 | 10 252.01 |
Participating interests | 20.00 | 55.90 | 99.17 | 266.66 | 343.97 |
Other receivables | 13.50 | ||||
Investments total | 7 503.47 | 6 459.76 | 7 260.23 | 8 788.67 | 10 609.48 |
Long term receivables total | |||||
Finished products/goods | 14 797.26 | 14 207.74 | 15 173.15 | 36 763.42 | 41 062.56 |
Inventories total | 14 797.26 | 14 207.74 | 15 173.15 | 36 763.42 | 41 062.56 |
Current trade debtors | 2 364.19 | 2 094.59 | 539.19 | 625.93 | 511.94 |
Current amounts owed by group member comp. | 18 078.66 | 18 531.23 | 3 114.86 | 12 241.99 | 37 772.78 |
Current owed by particip. interest comp. | 995.33 | 1 284.08 | 1 556.09 | 1 162.17 | 1 277.73 |
Prepayments and accrued income | 242.39 | 301.72 | 62.84 | 88.79 | |
Current other receivables | 259.21 | 1 046.66 | 7 166.25 | 12 200.50 | 17 827.84 |
Current deferred tax assets | 134.00 | 439.29 | 1 610.48 | ||
Short term receivables total | 22 073.79 | 23 697.57 | 12 439.24 | 27 929.85 | 57 390.29 |
Cash and bank deposits | 280.11 | 283.40 | 202.41 | 276.28 | 1 296.40 |
Cash and cash equivalents | 280.11 | 283.40 | 202.41 | 276.28 | 1 296.40 |
Balance sheet total (assets) | 46 383.16 | 48 758.59 | 39 881.58 | 77 110.26 | 116 691.47 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 10 665.89 | 10 665.89 | 10 665.89 | 10 665.89 | 10 665.89 |
Other reserves | 7 199.97 | 6 156.26 | 6 948.73 | 8 477.17 | 10 284.48 |
Retained earnings | 10 504.93 | 11 260.85 | 4 174.11 | -3 710.90 | - 543.22 |
Profit of the financial year | - 287.80 | -6 294.27 | -6 356.57 | 4 974.99 | 3 651.01 |
Shareholders equity total | 28 082.99 | 21 788.73 | 15 432.16 | 20 407.15 | 24 058.16 |
Non-current other liabilities | 70.27 | 207.60 | |||
Non-current liabilities total | 70.27 | 207.60 | |||
Current loans from credit institutions | 3 911.20 | 169.45 | 83.37 | 425.12 | |
Advances received | 744.90 | ||||
Current trade creditors | 930.39 | 1 300.76 | 1 285.10 | 6 696.54 | 2 812.18 |
Current owed to participating | 24.60 | ||||
Current owed to group member | 598.30 | 226.98 | 3 779.11 | 16 861.20 | |
Short-term deferred tax liabilities | 526.88 | ||||
Other non-interest bearing current liabilities | 12 790.00 | 25 461.50 | 22 743.29 | 46 144.10 | 71 263.03 |
Current liabilities total | 18 229.89 | 26 762.26 | 24 449.42 | 56 703.11 | 92 633.31 |
Balance sheet total (liabilities) | 46 383.16 | 48 758.59 | 39 881.58 | 77 110.26 | 116 691.47 |
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.