SK LAGER ApS — Credit Rating and Financial Key Figures
CVR number: 33752377
Kokmose 2, 6000 Kolding
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 725.52 | 3 841.83 | 3 697.85 | 3 201.16 | 1 910.06 |
| Employee benefit expenses | -3 939.34 | -3 587.60 | -2 490.36 | -2 242.54 | -2 010.78 |
| Total depreciation | -29.33 | -65.36 | -79.24 | -40.40 | -54.53 |
| EBIT | - 243.15 | 188.87 | 1 128.26 | 918.22 | - 155.25 |
| Other financial income | 56.59 | 126.72 | 0.94 | 0.36 | |
| Other financial expenses | - 147.70 | - 150.57 | - 181.06 | - 162.81 | - 144.73 |
| Pre-tax profit | - 334.26 | 165.02 | 948.13 | 755.78 | - 299.98 |
| Income taxes | -24.97 | -36.73 | - 217.41 | - 187.10 | 50.68 |
| Net earnings | - 359.23 | 128.29 | 730.72 | 568.67 | - 249.30 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 198.75 | 272.13 | 192.90 | 85.19 | 151.75 |
| Tangible assets total | 198.75 | 272.13 | 192.90 | 85.19 | 151.75 |
| Other receivables | 120.00 | 120.00 | 200.00 | 200.00 | 200.00 |
| Investments total | 120.00 | 120.00 | 200.00 | 200.00 | 200.00 |
| Long term receivables total | |||||
| Finished products/goods | 1 323.38 | 1 572.59 | 1 902.82 | 1 751.65 | 1 511.60 |
| Inventories total | 1 323.38 | 1 572.59 | 1 902.82 | 1 751.65 | 1 511.60 |
| Current trade debtors | 3 418.04 | 3 772.93 | 4 086.12 | 4 405.46 | 3 349.70 |
| Current amounts owed by group member comp. | 340.82 | 305.36 | 53.13 | ||
| Current other receivables | 197.42 | 83.40 | 1.43 | 317.04 | 263.54 |
| Current deferred tax assets | 10.58 | 10.40 | 20.89 | 71.57 | |
| Short term receivables total | 3 956.28 | 4 172.27 | 4 097.95 | 4 743.38 | 3 737.93 |
| Cash and bank deposits | 30.85 | 0.91 | 1.49 | 0.39 | |
| Cash and cash equivalents | 30.85 | 0.91 | 1.49 | 0.39 | |
| Balance sheet total (assets) | 5 629.26 | 6 137.90 | 6 395.16 | 6 780.61 | 5 601.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 185.05 | 825.82 | 954.11 | 1 684.83 | 2 253.51 |
| Profit of the financial year | - 359.23 | 128.29 | 730.72 | 568.67 | - 249.30 |
| Shareholders equity total | 905.82 | 1 034.11 | 1 764.83 | 2 333.51 | 2 084.20 |
| Provisions | 3.80 | ||||
| Non-current other liabilities | 399.17 | ||||
| Non-current deferred tax liabilities | 424.96 | 385.02 | |||
| Non-current liabilities total | 399.17 | 424.96 | 385.02 | ||
| Current loans from credit institutions | 1 491.48 | 926.79 | 997.47 | 596.05 | 86.72 |
| Current trade creditors | 422.44 | 103.88 | 345.72 | 290.98 | 486.63 |
| Current owed to participating | 154.41 | 393.58 | 411.05 | ||
| Current owed to group member | 436.25 | 982.21 | 511.26 | ||
| Short-term deferred tax liabilities | 51.11 | 217.23 | 197.59 | ||
| Other non-interest bearing current liabilities | 2 805.72 | 4 022.02 | 2 080.08 | 1 561.72 | 1 636.40 |
| Current liabilities total | 4 719.64 | 5 103.80 | 4 231.16 | 4 022.15 | 3 132.06 |
| Balance sheet total (liabilities) | 5 629.26 | 6 137.90 | 6 395.16 | 6 780.61 | 5 601.28 |
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.