SICO Anlæg ApS — Credit Rating and Financial Key Figures
CVR number: 37441503
Rugvænget 46, 2630 Taastrup
info@ravn-bane.dk
tel: 31116666
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 40.00 | ||||
| Gross profit | 40.00 | 53.12 | 229.24 | 46.81 | 83.31 |
| Total depreciation | -15.00 | -15.00 | -19.48 | -10.86 | -21.72 |
| EBIT | 25.00 | 38.12 | 209.76 | 35.95 | 61.59 |
| Other financial income | 0.13 | ||||
| Other financial expenses | -0.28 | -0.40 | -7.05 | -1.79 | -4.48 |
| Reduction non-current investment assets | - 148.85 | ||||
| Pre-tax profit | 24.72 | 37.72 | 202.71 | 34.16 | -91.61 |
| Income taxes | -6.10 | -8.11 | -31.49 | -7.51 | 13.63 |
| Net earnings | 18.62 | 29.61 | 171.22 | 26.64 | -77.99 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 92.50 | ||||
| Machinery and equipment | 77.50 | 125.22 | 114.36 | 142.64 | |
| Tangible assets total | 92.50 | 77.50 | 125.22 | 114.36 | 142.64 |
| Holdings in group member companies | 50.00 | 90.00 | 80.00 | ||
| Investments total | 50.00 | 90.00 | 80.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 50.00 | ||||
| Current amounts owed by group member comp. | 232.80 | 60.00 | |||
| Current other receivables | 3.30 | 6.08 | 113.14 | ||
| Current deferred tax assets | 23.22 | 116.03 | |||
| Short term receivables total | 3.30 | 56.08 | 232.80 | 83.22 | 229.17 |
| Cash and bank deposits | 70.96 | 57.58 | 81.69 | 202.52 | 83.77 |
| Cash and cash equivalents | 70.96 | 57.58 | 81.69 | 202.52 | 83.77 |
| Balance sheet total (assets) | 166.76 | 191.15 | 489.71 | 490.11 | 535.58 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 20.00 | ||||
| Retained earnings | 85.26 | 84.88 | 114.48 | 285.71 | 312.35 |
| Profit of the financial year | 18.62 | 29.61 | 171.22 | 26.64 | -77.99 |
| Shareholders equity total | 124.88 | 154.48 | 325.71 | 352.35 | 274.36 |
| Provisions | 12.07 | 11.03 | 1.20 | 5.40 | 8.31 |
| Non-current deferred tax liabilities | 38.32 | ||||
| Non-current liabilities total | 38.32 | ||||
| Current trade creditors | 9.00 | 9.00 | 30.88 | ||
| Current owed to participating | 50.00 | 50.00 | |||
| Current owed to group member | 100.00 | ||||
| Short-term deferred tax liabilities | 19.94 | 12.36 | 5.93 | 61.86 | 122.03 |
| Other non-interest bearing current liabilities | 9.88 | 13.28 | 59.56 | 11.51 | 0.00 |
| Current liabilities total | 29.81 | 25.64 | 124.49 | 132.36 | 252.91 |
| Balance sheet total (liabilities) | 166.76 | 191.15 | 489.71 | 490.11 | 535.58 |
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.