SDK Chartering A/S
CVR number: 75155913
Litauen Alle 6, Høje Taastrup 2630 Taastrup
tel: 70200575
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 162.00 | 6 468.00 | 9 295.00 | 16 812.00 | 3 487.00 |
| Employee benefit expenses | -3 711.00 | -3 770.00 | -3 640.00 | -3 754.00 | -3 695.00 |
| Total depreciation | - 834.00 | - 826.00 | - 854.00 | - 821.00 | - 821.00 |
| EBIT | 617.00 | 1 872.00 | 4 801.00 | 12 237.00 | -1 029.00 |
| Other financial income | 316.00 | 198.00 | 353.00 | 366.00 | 306.00 |
| Other financial expenses | - 420.00 | - 299.00 | - 302.00 | - 219.00 | - 125.00 |
| Net income from associates (fin.) | 95.00 | 176.00 | |||
| Pre-tax profit | 608.00 | 1 947.00 | 4 852.00 | 12 384.00 | - 848.00 |
| Income taxes | -98.00 | - 266.00 | -1 558.00 | -2 567.00 | - 478.00 |
| Net earnings | 510.00 | 1 681.00 | 3 294.00 | 9 817.00 | -1 326.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 6 329.00 | 5 504.00 | 4 650.00 | 3 829.00 | 3 008.00 |
| Intangible assets total | 6 329.00 | 5 504.00 | 4 650.00 | 3 829.00 | 3 008.00 |
| Tangible assets total | |||||
| Participating interests | 513.00 | 688.00 | |||
| Investments total | 513.00 | 688.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 184.00 | 114.00 | |||
| Finished products/goods | 224.00 | 353.00 | 111.00 | ||
| Inventories total | 224.00 | 353.00 | 111.00 | 184.00 | 114.00 |
| Current trade debtors | 3 757.00 | 3 448.00 | 5 682.00 | 4 593.00 | 3 702.00 |
| Current amounts owed by group member comp. | 608.00 | 462.00 | 2 953.00 | 11 678.00 | 13 051.00 |
| Prepayments and accrued income | 376.00 | 376.00 | 162.00 | ||
| Current other receivables | 95.00 | 241.00 | 357.00 | 329.00 | |
| Current deferred tax assets | 212.00 | 393.00 | |||
| Short term receivables total | 5 048.00 | 4 679.00 | 8 876.00 | 16 628.00 | 17 244.00 |
| Cash and bank deposits | 16.00 | 13.00 | 3.00 | 3.00 | 1.00 |
| Cash and cash equivalents | 16.00 | 13.00 | 3.00 | 3.00 | 1.00 |
| Balance sheet total (assets) | 12 130.00 | 11 237.00 | 13 640.00 | 20 644.00 | 20 367.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 2 600.00 | 2 000.00 | 2 700.00 | 8 413.00 | |
| Other reserves | 153.00 | 329.00 | |||
| Retained earnings | 1 287.00 | - 479.00 | -1 169.00 | -6 288.00 | 3 529.00 |
| Profit of the financial year | 510.00 | 1 681.00 | 3 294.00 | 9 817.00 | -1 326.00 |
| Shareholders equity total | 5 050.00 | 4 131.00 | 5 425.00 | 12 542.00 | 2 803.00 |
| Non-current other liabilities | 226.00 | 358.00 | 368.00 | ||
| Non-current deferred tax liabilities | 379.00 | 391.00 | |||
| Non-current liabilities total | 226.00 | 358.00 | 368.00 | 379.00 | 391.00 |
| Current trade creditors | 1 727.00 | 2 041.00 | 2 189.00 | 1 648.00 | 3 454.00 |
| Current owed to participating | 239.00 | 281.00 | 297.00 | 386.00 | 383.00 |
| Current owed to group member | 3 534.00 | 2 967.00 | 3 203.00 | 1 630.00 | 11 302.00 |
| Short-term deferred tax liabilities | 281.00 | 448.00 | 1 069.00 | 2 568.00 | 278.00 |
| Other non-interest bearing current liabilities | 1 073.00 | 1 011.00 | 1 089.00 | 1 491.00 | 1 756.00 |
| Current liabilities total | 6 854.00 | 6 748.00 | 7 847.00 | 7 723.00 | 17 173.00 |
| Balance sheet total (liabilities) | 12 130.00 | 11 237.00 | 13 640.00 | 20 644.00 | 20 367.00 |
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.