Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Skrotspecialisten A/S — Credit Rating and Financial Key Figures
CVR number: 53385613
Havnegade 110, 5000 Odense C
tel: 33427202
Income statement (kDKK)
2012 | 2013 | 2014 | 2015 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 526 587.00 | 493 504.00 | 345.68 | |
| Change in finished goods inventory | -17 163.00 | -9 295.00 | -3.31 | |
| Other operating income | 1 971.00 | 1 996.00 | 2.03 | |
| Purchases during the financial year | - 399 344.00 | - 381 397.00 | - 257.10 | |
| External services | -71 118.00 | -90 351.00 | -43.77 | |
| Gross profit | 40 933.00 | 14 457.00 | 43.53 | 24 452.00 |
| Employee benefit expenses | -43 346.00 | -43 450.00 | -35.02 | -31 166.00 |
| Total depreciation | -12 696.00 | -12 582.00 | -7.18 | -12 209.00 |
| EBIT | -15 109.00 | -41 575.00 | 1.33 | -18 923.00 |
| Other financial income | 908.00 | 913.00 | 0.75 | 1 524.00 |
| Other financial expenses | -4 639.00 | -5 254.00 | -3.13 | -3 750.00 |
| Pre-tax profit | -18 840.00 | -45 916.00 | -1.06 | -21 149.00 |
| Income taxes | 3 729.00 | -1 198.00 | 2.12 | -2 088.00 |
| Net earnings | -15 111.00 | -47 114.00 | 1.06 | -23 237.00 |
Assets (kDKK)
2012 | 2013 | 2014 | 2015 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 64 446.00 | 59 488.00 | 47.72 | 40 873.00 |
| Buildings | 12 922.00 | 10 909.00 | 8.06 | 6 149.00 |
| Machinery and equipment | 12 877.00 | 8 715.00 | 6.06 | 3 787.00 |
| Tangible assets total | 90 245.00 | 79 112.00 | 61.84 | 50 809.00 |
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 33 966.00 | 24 567.00 | 21.17 | 14 145.00 |
| Inventories total | 33 966.00 | 24 567.00 | 21.17 | 14 145.00 |
| Current trade debtors | 21 264.00 | 23 212.00 | 15.04 | 15 422.00 |
| Current amounts owed by group member comp. | 52 915.00 | 33 871.00 | 43.73 | 20.00 |
| Prepayments and accrued income | 725.00 | 1 599.00 | 1.42 | |
| Current other receivables | 444.00 | 252.00 | 3.74 | 2 160.00 |
| Current deferred tax assets | 3 286.00 | 2 157.00 | 2.15 | 59.00 |
| Short term receivables total | 78 634.00 | 61 091.00 | 66.08 | 17 661.00 |
| Cash and bank deposits | 248.00 | 271.00 | 0.31 | 33 287.00 |
| Cash and cash equivalents | 248.00 | 271.00 | 0.31 | 33 287.00 |
| Balance sheet total (assets) | 203 093.00 | 165 041.00 | 149.39 | 115 902.00 |
Equity and liabilities (kDKK)
2012 | 2013 | 2014 | 2015 | |
|---|---|---|---|---|
| Share capital | 20 003.00 | 20 003.00 | 20.00 | 20 003.00 |
| Asset revaluation reserve | 2 958.00 | 2 958.00 | 2.96 | |
| Retained earnings | 90 577.00 | 75 439.00 | 26.16 | 30 207.00 |
| Profit of the financial year | -15 111.00 | -47 114.00 | 1.06 | -23 237.00 |
| Shareholders equity total | 98 427.00 | 51 286.00 | 50.18 | 26 973.00 |
| Provisions | 16 826.00 | 13.78 | 11 731.00 | |
| Non-current loans from credit institutions | 5 580.00 | 8 532.00 | 6.23 | |
| Non-current leasing loans | 5 967.00 | 3 245.00 | 2.12 | 643.00 |
| Non-current owed to group member | 53 730.00 | |||
| Non-current liabilities total | 11 547.00 | 11 777.00 | 8.35 | 54 373.00 |
| Current loans from credit institutions | 48 612.00 | 42 311.00 | 44.77 | 898.00 |
| Current trade creditors | 21 721.00 | 19 247.00 | 16.00 | 10 882.00 |
| Current owed to group member | 4 221.00 | 3 102.00 | 0.77 | |
| Other non-interest bearing current liabilities | 17 457.00 | 19 987.00 | 15.13 | 10 709.00 |
| Accruals and deferred income | 1 108.00 | 505.00 | 0.41 | 336.00 |
| Current liabilities total | 93 119.00 | 85 152.00 | 77.09 | 22 825.00 |
| Balance sheet total (liabilities) | 203 093.00 | 165 041.00 | 149.39 | 115 902.00 |
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.