SCHAFER - N ApS — Credit Rating and Financial Key Figures
CVR number: 19398978
Kystvej 6, 3050 Humlebæk
tel: 49160977
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 350.54 | 796.85 | 1 089.29 | 375.26 | - 111.38 |
| Employee benefit expenses | -1 693.76 | -1 313.17 | -1 425.11 | - 850.14 | - 803.00 |
| Total depreciation | -13.16 | -15.61 | -14.17 | -22.20 | -70.59 |
| EBIT | - 356.38 | - 531.93 | - 349.98 | - 497.08 | - 984.98 |
| Other financial income | 261.34 | 222.96 | 83.66 | 89.96 | 74.52 |
| Other financial expenses | -33.41 | -1.85 | - 301.90 | ||
| Pre-tax profit | - 128.45 | - 310.83 | - 568.22 | - 407.12 | - 910.46 |
| Income taxes | 196.11 | 69.91 | -6.63 | 36.95 | |
| Net earnings | 67.66 | - 240.92 | - 574.85 | - 407.12 | - 873.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 22.81 | 61.90 | 52.05 | 330.80 | 260.21 |
| Machinery and equipment | 10.09 | 4.32 | |||
| Tangible assets total | 32.90 | 66.22 | 52.05 | 330.80 | 260.21 |
| Investments total | 177.34 | 195.41 | 195.22 | 237.31 | 255.55 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 119.59 | 169.99 | 87.86 | 218.31 | 125.34 |
| Current amounts owed by group member comp. | 174.37 | ||||
| Prepayments and accrued income | 30.27 | 7.27 | |||
| Current other receivables | 194.62 | 30.46 | 110.99 | ||
| Current deferred tax assets | 39.20 | 79.96 | 36.95 | ||
| Short term receivables total | 527.78 | 280.41 | 87.86 | 359.58 | 169.57 |
| Other current investments | 1 065.19 | 1 242.43 | 941.68 | 966.09 | 990.58 |
| Cash and bank deposits | 543.42 | 300.02 | 555.39 | 147.87 | 453.68 |
| Cash and cash equivalents | 1 608.61 | 1 542.45 | 1 497.07 | 1 113.96 | 1 444.26 |
| Balance sheet total (assets) | 2 346.62 | 2 084.49 | 1 832.20 | 2 041.65 | 2 129.60 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 612.37 | 1 680.03 | 1 439.11 | 864.26 | 2 137.41 |
| Profit of the financial year | 67.66 | - 240.92 | - 574.85 | - 407.12 | - 873.51 |
| Shareholders equity total | 1 805.03 | 1 564.11 | 989.26 | 582.14 | 1 388.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 127.58 | 145.71 | 67.26 | 51.88 | 56.29 |
| Current owed to group member | 286.43 | 638.06 | 1 380.27 | 589.00 | |
| Short-term deferred tax liabilities | 6.63 | ||||
| Other non-interest bearing current liabilities | 414.02 | 88.24 | 130.98 | 27.36 | 95.41 |
| Current liabilities total | 541.60 | 520.38 | 842.93 | 1 459.51 | 740.69 |
| Balance sheet total (liabilities) | 2 346.62 | 2 084.49 | 1 832.20 | 2 041.65 | 2 129.60 |
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.