ScandiMate ApS — Credit Rating and Financial Key Figures
CVR number: 39785471
Sonnesgade 9, 8000 Aarhus C
kontakt@scandimate.dk
tel: 53323252
www.scandimate.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 156.21 | 138.90 | 93.85 | 1 123.10 | 1 971.30 |
| Employee benefit expenses | -85.89 | -44.38 | - 713.11 | -1 302.68 | |
| Total depreciation | -1.04 | ||||
| EBIT | 156.21 | 53.01 | 49.47 | 409.99 | 667.57 |
| Other financial income | 0.05 | 0.15 | 10.24 | ||
| Other financial expenses | -0.08 | -0.43 | -2.02 | -3.14 | -11.49 |
| Pre-tax profit | 156.13 | 52.64 | 47.60 | 406.85 | 666.32 |
| Income taxes | -37.95 | -14.90 | -11.06 | -93.80 | - 147.11 |
| Net earnings | 118.19 | 37.74 | 36.53 | 313.05 | 519.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 179.32 | ||||
| Tangible assets total | 179.32 | ||||
| Investments total | 40.50 | 369.71 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 139.57 | 311.39 | |||
| Current amounts owed by group member comp. | 1.79 | 28.46 | |||
| Prepayments and accrued income | 40.23 | 94.45 | 487.98 | ||
| Current other receivables | 17.66 | 16.58 | 21.02 | 218.78 | 480.92 |
| Short term receivables total | 17.66 | 18.36 | 61.25 | 481.27 | 1 280.29 |
| Cash and bank deposits | 201.22 | 109.88 | 395.24 | 980.52 | 2 609.59 |
| Cash and cash equivalents | 201.22 | 109.88 | 395.24 | 980.52 | 2 609.59 |
| Balance sheet total (assets) | 218.89 | 128.25 | 456.49 | 1 502.29 | 4 438.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 66.67 | 66.67 |
| Shares repurchased | 37.74 | 36.00 | |||
| Retained earnings | -29.56 | -27.81 | 792.05 | 1 105.10 | |
| Profit of the financial year | 118.19 | 37.74 | 36.53 | 313.05 | 519.21 |
| Shareholders equity total | 168.19 | 95.93 | 94.72 | 1 171.77 | 1 690.98 |
| Provisions | 10.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 19.90 | ||||
| Advances received | 1.50 | 327.46 | 175.80 | 1 613.58 | |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 35.00 | 644.29 |
| Current owed to participating | 1.26 | 0.49 | |||
| Current owed to group member | 5.39 | 65.34 | |||
| Short-term deferred tax liabilities | 37.95 | 13.18 | 11.06 | 93.80 | 137.11 |
| Other non-interest bearing current liabilities | 9.14 | 7.85 | 25.43 | 257.71 | |
| Current liabilities total | 50.70 | 32.32 | 361.77 | 330.52 | 2 737.92 |
| Balance sheet total (liabilities) | 218.89 | 128.25 | 456.49 | 1 502.29 | 4 438.90 |
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.