SCHNEDLER UNLIMITED ApS — Credit Rating and Financial Key Figures
CVR number: 25197135
Strandvejen 53, 6000 Kolding
ss@centerofgravity.dk
tel: 40362829
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.70 | -1.70 | -1.93 | -2.13 | -5.44 |
| EBIT | -1.70 | -1.70 | -1.93 | -2.13 | -5.44 |
| Other financial income | 6.14 | 188.36 | 90.25 | ||
| Other financial expenses | -1.70 | -6.25 | -3.53 | - 209.89 | -0.88 |
| Net income from associates (fin.) | 64.11 | 15.32 | 221.94 | 129.30 | |
| Pre-tax profit | 60.71 | 7.37 | 222.62 | -23.66 | 213.24 |
| Income taxes | 1.91 | 1.76 | -1.75 | 55.21 | -18.66 |
| Net earnings | 62.62 | 9.13 | 220.86 | 31.55 | 194.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 268.02 | 283.34 | 505.28 | 693.64 | 723.67 |
| Participating interests | 34.12 | 33.12 | 33.12 | 33.12 | 107.39 |
| Investments total | 302.15 | 316.46 | 538.40 | 726.76 | 831.06 |
| Non-current loans receivable | 1 006.26 | ||||
| Long term receivables total | 1 006.26 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 215.45 | 222.78 | 61.48 | ||
| Current deferred tax assets | 28.69 | 23.85 | 9.60 | 19.78 | |
| Short term receivables total | 244.13 | 246.62 | 61.48 | 9.60 | 19.78 |
| Other current investments | 744.07 | 833.38 | |||
| Cash and bank deposits | 982.54 | 864.86 | 82.11 | 128.99 | 275.43 |
| Cash and cash equivalents | 982.54 | 864.86 | 82.11 | 873.06 | 1 108.81 |
| Balance sheet total (assets) | 1 528.82 | 1 427.94 | 1 688.25 | 1 609.43 | 1 959.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.00 | 113.75 | 122.00 | ||
| Other reserves | 114.02 | 129.34 | 351.28 | 539.64 | 325.48 |
| Retained earnings | 1 117.17 | 1 164.48 | 837.91 | 870.42 | 994.13 |
| Profit of the financial year | 62.62 | 9.13 | 220.86 | 31.55 | 194.58 |
| Shareholders equity total | 1 528.82 | 1 427.94 | 1 648.81 | 1 566.60 | 1 761.18 |
| Non-current liabilities total | |||||
| Current owed to group member | 160.40 | ||||
| Short-term deferred tax liabilities | 39.44 | 2.95 | 31.54 | ||
| Other non-interest bearing current liabilities | 39.88 | 6.54 | |||
| Current liabilities total | 39.44 | 42.82 | 198.47 | ||
| Balance sheet total (liabilities) | 1 528.82 | 1 427.94 | 1 688.25 | 1 609.43 | 1 959.66 |
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.