DANSK SKALFORM A/S — Credit Rating and Financial Key Figures
CVR number: 17201875
Birkevej 59, Tandrup 9600 Aars
mail@skalform.dk
tel: 98624567
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 28 649.41 | 33 598.58 | 36 625.92 | 41 061.94 | 37 930.95 |
| Employee benefit expenses | -27 272.18 | -27 977.29 | -29 177.21 | -31 419.78 | -29 673.81 |
| Total depreciation | - 725.53 | - 589.44 | - 594.61 | -1 663.24 | - 312.75 |
| EBIT | 651.70 | 5 031.86 | 6 854.10 | 7 978.92 | 7 944.39 |
| Other financial income | 61.07 | 41.57 | 1 062.37 | ||
| Other financial expenses | -16.78 | -69.72 | - 111.78 | - 284.43 | - 503.77 |
| Pre-tax profit | 696.00 | 4 962.14 | 6 742.32 | 7 736.07 | 8 502.99 |
| Income taxes | 161.50 | - 867.63 | -1 389.31 | -1 724.70 | -1 874.01 |
| Net earnings | 857.50 | 4 094.51 | 5 353.01 | 6 011.36 | 6 628.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 252.42 | 1 738.43 | 1 026.07 | 603.34 | 323.42 |
| Machinery and equipment | 200.23 | 124.78 | 92.30 | 51.80 | 18.96 |
| Tangible assets total | 2 452.65 | 1 863.21 | 1 118.37 | 655.14 | 342.38 |
| Other receivables | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Investments total | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Long term receivables total | |||||
| Semifinished products | 275.82 | 483.02 | 371.11 | 414.65 | 520.75 |
| Raw materials and consumables | 4 212.44 | 5 544.22 | 7 234.45 | 6 354.52 | 4 467.36 |
| Finished products/goods | 194.51 | ||||
| Inventories total | 4 488.26 | 6 027.24 | 7 605.56 | 6 769.16 | 5 182.63 |
| Current trade debtors | 8 675.91 | 11 141.88 | 12 624.04 | 12 868.20 | 7 706.37 |
| Prepayments and accrued income | 245.43 | 186.29 | 177.41 | 181.19 | 213.59 |
| Current other receivables | 6 969.39 | 11 156.61 | 1 655.45 | 1 764.86 | 1 614.26 |
| Current deferred tax assets | 196.48 | 175.07 | 110.95 | 338.58 | 219.59 |
| Short term receivables total | 16 087.21 | 22 659.85 | 14 567.83 | 15 152.82 | 9 753.80 |
| Cash and bank deposits | 4 198.95 | 1 396.90 | 9 677.18 | 21 260.81 | 22 671.78 |
| Cash and cash equivalents | 4 198.95 | 1 396.90 | 9 677.18 | 21 260.81 | 22 671.78 |
| Balance sheet total (assets) | 29 227.07 | 33 947.20 | 34 968.95 | 45 837.93 | 39 950.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 4 000.00 | 4 000.00 | 7 000.00 | 7 000.00 |
| Retained earnings | 13 078.77 | 9 936.26 | 10 030.78 | 8 383.78 | 7 395.15 |
| Profit of the financial year | 857.50 | 4 094.51 | 5 353.01 | 6 011.36 | 6 628.98 |
| Shareholders equity total | 15 436.26 | 18 530.78 | 19 883.78 | 21 895.15 | 21 524.13 |
| Provisions | 302.62 | ||||
| Non-current other liabilities | 2 150.78 | ||||
| Non-current liabilities total | 2 150.78 | ||||
| Current loans from credit institutions | 0.00 | ||||
| Advances received | 495.78 | ||||
| Current trade creditors | 3 006.27 | 4 154.75 | 3 098.01 | 3 490.97 | 2 108.58 |
| Current owed to group member | 2 270.98 | 2 877.78 | 5 494.73 | 13 110.85 | 9 279.55 |
| Short-term deferred tax liabilities | 880.92 | 1 325.19 | 1 952.34 | 1 755.02 | |
| Other non-interest bearing current liabilities | 6 362.78 | 7 502.98 | 5 167.23 | 5 388.62 | 4 484.93 |
| Current liabilities total | 11 640.03 | 15 416.43 | 15 085.16 | 23 942.78 | 18 123.85 |
| Balance sheet total (liabilities) | 29 227.07 | 33 947.20 | 34 968.95 | 45 837.93 | 39 950.59 |
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.