SEACAT - SCHMEDING SCANDINAVIA LTD., ApS
CVR number: 26751446
Østre Havnevej 31, 5700 Svendborg
svendborg@seacat-schmeding.com
tel: 62216662
www.seacat-schmeding.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 891.34 | 904.47 | 1 020.58 | 1 166.38 | 724.39 |
| Total depreciation | -70.96 | -2.09 | -0.53 | ||
| EBIT | 820.37 | 902.38 | 1 020.05 | 1 166.38 | 724.39 |
| Other financial income | 168.54 | 196.61 | 157.39 | 29.45 | 52.00 |
| Other financial expenses | - 155.46 | - 157.42 | -95.27 | -63.19 | - 148.41 |
| Pre-tax profit | 833.45 | 941.57 | 1 082.16 | 1 132.63 | 627.98 |
| Income taxes | - 183.33 | - 207.15 | - 238.08 | - 249.74 | - 140.38 |
| Net earnings | 650.13 | 734.42 | 844.08 | 882.88 | 487.60 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 2.62 | 0.53 | |||
| Intangible assets total | 2.62 | 0.53 | |||
| Tangible assets total | |||||
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 2 077.56 | 2 362.52 | 2 218.43 | 2 359.13 | 2 385.08 |
| Advance payments | 69.06 | ||||
| Inventories total | 2 077.56 | 2 362.52 | 2 218.43 | 2 359.13 | 2 454.14 |
| Current trade debtors | 353.78 | 207.85 | 119.68 | 249.29 | 157.96 |
| Current amounts owed by group member comp. | 2 138.08 | 2 471.61 | 1 510.11 | 1 498.80 | 1 437.72 |
| Prepayments and accrued income | 12.01 | 12.25 | 12.86 | ||
| Current other receivables | 69.06 | ||||
| Short term receivables total | 2 491.86 | 2 691.47 | 1 642.03 | 1 748.09 | 1 677.59 |
| Cash and bank deposits | 513.54 | 3.02 | 21.11 | 275.24 | 11.85 |
| Cash and cash equivalents | 513.54 | 3.02 | 21.11 | 275.24 | 11.85 |
| Balance sheet total (assets) | 5 085.58 | 5 057.54 | 3 881.58 | 4 382.46 | 4 143.58 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 2 500.00 | 1 250.00 | 900.00 | 500.00 |
| Other reserves | 2.62 | 0.42 | |||
| Retained earnings | 1 550.01 | - 297.66 | - 812.83 | - 868.75 | - 485.86 |
| Profit of the financial year | 650.13 | 734.42 | 844.08 | 882.88 | 487.60 |
| Shareholders equity total | 2 827.76 | 3 062.17 | 1 406.25 | 1 039.14 | 626.73 |
| Provisions | 0.46 | 2.75 | 2.68 | -0.00 | 2.82 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 767.56 | 1 057.83 | 1 916.56 | 2 254.70 | 2 792.75 |
| Current trade creditors | 248.09 | 316.37 | 46.19 | 285.17 | 139.08 |
| Short-term deferred tax liabilities | 198.92 | 403.79 | 238.13 | 252.38 | 389.95 |
| Other non-interest bearing current liabilities | 42.78 | 214.63 | 271.76 | 551.07 | 192.24 |
| Current liabilities total | 2 257.36 | 1 992.62 | 2 472.64 | 3 343.32 | 3 514.03 |
| Balance sheet total (liabilities) | 5 085.58 | 5 057.54 | 3 881.58 | 4 382.46 | 4 143.57 |
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.