KEGEL & SCIERA A/S — Credit Rating and Financial Key Figures
CVR number: 31765064
Carolinevej 3, 2900 Hellerup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 856.57 | 2 641.91 | 2 150.41 | 1 877.09 | 1 341.47 |
| Employee benefit expenses | -1 402.23 | -1 762.11 | -1 793.81 | -1 825.80 | -1 272.77 |
| Total depreciation | -23.82 | -44.57 | -44.57 | -19.94 | -21.65 |
| EBIT | 430.52 | 835.23 | 312.03 | 31.35 | 47.06 |
| Other financial income | 0.54 | ||||
| Other financial expenses | -11.39 | -16.92 | -21.98 | -1.44 | 1.17 |
| Pre-tax profit | 419.13 | 818.31 | 290.59 | 29.91 | 48.23 |
| Income taxes | - 104.39 | - 184.43 | -67.47 | -8.06 | -11.98 |
| Net earnings | 314.75 | 633.87 | 223.12 | 21.84 | 36.25 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 216.26 | 207.25 | |||
| Machinery and equipment | 222.87 | 178.30 | 133.73 | 150.00 | 137.36 |
| Tangible assets total | 222.87 | 178.30 | 133.73 | 366.26 | 344.61 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 207.50 | 196.50 | 313.13 | 469.70 | 187.50 |
| Current amounts owed by group member comp. | 123.28 | 188.49 | 262.97 | 432.12 | |
| Prepayments and accrued income | 81.93 | 92.56 | |||
| Current other receivables | 89.18 | 87.14 | 93.37 | 139.89 | 139.41 |
| Current deferred tax assets | 179.40 | 249.22 | |||
| Short term receivables total | 296.68 | 406.92 | 676.91 | 1 051.96 | 1 100.81 |
| Cash and bank deposits | 2 294.93 | 2 664.01 | 2 080.46 | 1 231.18 | 1 235.33 |
| Cash and cash equivalents | 2 294.93 | 2 664.01 | 2 080.46 | 1 231.18 | 1 235.33 |
| Balance sheet total (assets) | 2 814.48 | 3 249.22 | 2 891.09 | 2 649.39 | 2 680.74 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 370.29 | 370.29 | 370.29 | 370.29 | 370.29 |
| Retained earnings | 401.61 | 716.36 | 1 350.23 | 1 573.35 | 1 595.19 |
| Profit of the financial year | 314.75 | 633.87 | 223.12 | 21.84 | 36.25 |
| Shareholders equity total | 1 586.65 | 2 220.52 | 2 443.64 | 2 465.49 | 2 501.73 |
| Provisions | 38.60 | 27.44 | 20.58 | 21.88 | 21.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 311.11 | 138.95 | 203.39 | 20.00 | |
| Current owed to group member | 108.72 | ||||
| Short-term deferred tax liabilities | 98.89 | 195.59 | 74.33 | ||
| Other non-interest bearing current liabilities | 670.52 | 666.72 | 149.15 | 142.03 | 157.13 |
| Current liabilities total | 1 189.24 | 1 001.26 | 426.87 | 162.03 | 157.13 |
| Balance sheet total (liabilities) | 2 814.48 | 3 249.22 | 2 891.09 | 2 649.39 | 2 680.74 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.