SKOV DINESEN SMBA — Credit Rating and Financial Key Figures
CVR number: 32452361
Forteledet 4, 8240 Risskov
msd@ineva.dk
tel: 28839062
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.00 | -10.00 | -11.37 | -8.75 | -9.19 |
| EBIT | -8.00 | -10.00 | -11.37 | -8.75 | -9.19 |
| Other financial income | 0.02 | 0.05 | 0.02 | 0.02 | |
| Other financial expenses | -0.38 | -0.34 | -0.80 | -0.16 | -8.93 |
| Net income from associates (fin.) | 108.00 | 114.40 | 117.80 | ||
| Pre-tax profit | 99.64 | -10.29 | -12.15 | 105.51 | 99.68 |
| Income taxes | 1.77 | 2.27 | 2.62 | 1.96 | -1.87 |
| Net earnings | 101.41 | -8.02 | -9.54 | 107.47 | 97.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 125.00 | 125.00 | 125.00 | 145.00 | 145.00 |
| Investments total | 125.00 | 125.00 | 125.00 | 145.00 | 145.00 |
| Non-curr. owed by particip. interest comp. | 60.00 | 66.32 | |||
| Long term receivables total | 60.00 | 66.32 | |||
| Inventories total | |||||
| Current other receivables | 147.76 | 147.76 | 147.76 | 159.20 | 175.39 |
| Current deferred tax assets | 19.77 | 22.04 | 16.66 | 8.62 | |
| Short term receivables total | 167.53 | 169.80 | 164.42 | 167.82 | 175.39 |
| Cash and bank deposits | 28.53 | 75.99 | 93.21 | 11.63 | 11.63 |
| Cash and cash equivalents | 28.53 | 75.99 | 93.21 | 11.63 | 11.63 |
| Balance sheet total (assets) | 321.06 | 370.79 | 382.63 | 384.45 | 398.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Shares repurchased | 114.40 | 117.80 | |||
| Other reserves | - 114.40 | - 117.80 | |||
| Retained earnings | 184.00 | 285.41 | 277.39 | 153.45 | 143.12 |
| Profit of the financial year | 101.41 | -8.02 | -9.54 | 107.47 | 97.81 |
| Shareholders equity total | 285.41 | 277.39 | 267.85 | 260.92 | 240.94 |
| Non-current liabilities total | |||||
| Current owed to group member | 27.65 | 85.40 | 106.02 | 114.77 | 138.08 |
| Short-term deferred tax liabilities | 10.57 | ||||
| Other non-interest bearing current liabilities | 8.00 | 8.00 | 8.75 | 8.75 | 8.75 |
| Current liabilities total | 35.65 | 93.40 | 114.77 | 123.52 | 157.41 |
| Balance sheet total (liabilities) | 321.06 | 370.79 | 382.63 | 384.45 | 398.34 |
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.