SERVICECENTER KØBENHAVN NORD A/S
CVR number: 28678495
Søborg Hovedgade 87, 2860 Søborg
tel: 39670075
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 004.08 | 9 007.10 | 9 022.96 | 5 001.08 | 7 086.31 |
| Employee benefit expenses | -5 878.59 | -5 997.42 | -6 902.07 | -6 508.36 | -5 238.57 |
| EBIT | 2 125.48 | 3 009.68 | 2 120.89 | -1 507.28 | 1 847.74 |
| Other financial income | 977.89 | 1 149.26 | 1 389.91 | 1 427.77 | 1 599.13 |
| Other financial expenses | - 773.44 | - 860.67 | -1 004.77 | -1 211.41 | -1 432.32 |
| Pre-tax profit | 2 329.94 | 3 298.27 | 2 506.04 | -1 290.92 | 2 014.55 |
| Income taxes | - 512.79 | - 725.94 | - 551.63 | 284.00 | - 443.20 |
| Net earnings | 1 817.15 | 2 572.34 | 1 954.41 | -1 006.92 | 1 571.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 958.38 | 1 338.73 | 952.32 | 1 036.99 | 1 495.23 |
| Current amounts owed by group member comp. | 27 276.29 | 32 142.85 | 37 183.86 | 35 558.91 | 5 509.41 |
| Current other receivables | 71.55 | 69.32 | 15.02 | 81.02 | 72.65 |
| Current deferred tax assets | 284.00 | ||||
| Short term receivables total | 28 306.21 | 33 550.90 | 38 151.20 | 36 960.92 | 7 077.29 |
| Cash and bank deposits | 1 942.32 | 2 979.31 | 3 119.79 | 528.15 | 2 705.17 |
| Cash and cash equivalents | 1 942.32 | 2 979.31 | 3 119.79 | 528.15 | 2 705.17 |
| Balance sheet total (assets) | 30 248.52 | 36 530.21 | 41 270.99 | 37 489.07 | 9 782.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 5 000.00 | 1 500.00 | |||
| Retained earnings | 2 122.67 | 3 939.82 | 1 512.15 | 3 466.56 | 959.64 |
| Profit of the financial year | 1 817.15 | 2 572.34 | 1 954.41 | -1 006.92 | 1 571.35 |
| Shareholders equity total | 4 539.82 | 7 112.15 | 9 066.56 | 3 059.64 | 4 630.99 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 914.52 | 685.86 | 244.23 | ||
| Advances received | 283.99 | ||||
| Current trade creditors | 338.77 | 371.36 | 324.54 | 310.78 | 402.88 |
| Current owed to group member | 20 346.95 | 23 459.64 | 27 606.81 | 32 361.75 | 865.58 |
| Short-term deferred tax liabilities | 512.79 | 725.94 | 551.63 | 159.20 | |
| Other non-interest bearing current liabilities | 3 311.69 | 4 861.11 | 3 721.46 | 1 071.04 | 3 479.58 |
| Current liabilities total | 25 708.71 | 29 418.05 | 32 204.43 | 34 429.43 | 5 151.48 |
| Balance sheet total (liabilities) | 30 248.52 | 36 530.21 | 41 270.99 | 37 489.07 | 9 782.46 |
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.