INTECREDO INTERNATIONAL ApS
CVR number: 32303048
Munkehatten 9, Tornbjerg 5220 Odense SØ
info@intecredo.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 722.07 | 4 282.33 | 5 589.38 | 5 853.28 | 5 440.10 |
| Employee benefit expenses | -2 213.11 | -2 222.07 | -2 495.55 | -2 625.92 | -3 240.76 |
| Total depreciation | - 855.21 | -1 301.34 | -1 533.78 | -2 048.69 | -2 419.09 |
| EBIT | 653.75 | 758.92 | 1 560.04 | 1 178.67 | - 219.75 |
| Other financial income | 215.89 | 205.51 | 528.24 | 374.28 | 929.38 |
| Other financial expenses | - 246.90 | - 290.12 | - 306.76 | -1 348.52 | - 381.96 |
| Net income from associates (fin.) | 339.45 | 2 124.29 | 3 706.27 | 2 438.84 | 2 436.87 |
| Pre-tax profit | 962.19 | 2 798.60 | 5 487.79 | 2 643.26 | 2 764.54 |
| Income taxes | - 130.56 | -9.52 | - 202.50 | 13.91 | -3.52 |
| Net earnings | 831.63 | 2 789.09 | 5 285.29 | 2 657.17 | 2 761.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 7 179.98 | 8 866.63 | 10 357.79 | 11 472.03 | 12 401.06 |
| Intangible assets total | 7 179.98 | 8 866.63 | 10 357.79 | 11 472.03 | 12 401.06 |
| Machinery and equipment | 334.71 | 307.06 | 243.77 | 151.62 | 107.16 |
| Tangible assets total | 334.71 | 307.06 | 243.77 | 151.62 | 107.16 |
| Holdings in group member companies | 4 909.64 | 5 216.69 | 3 502.41 | 3 101.64 | 3 238.51 |
| Investments total | 4 909.64 | 5 216.69 | 3 502.41 | 3 101.64 | 3 238.51 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 821.41 | 697.70 | 804.69 | 1 151.19 | 1 980.55 |
| Prepayments and accrued income | 41.22 | 30.05 | 23.48 | 38.77 | 26.28 |
| Current deferred tax assets | 433.36 | 819.29 | 924.05 | 773.07 | 949.50 |
| Short term receivables total | 1 295.98 | 1 547.04 | 1 752.22 | 1 963.03 | 2 956.33 |
| Other current investments | 1 620.01 | 1 703.70 | 5 114.88 | 4 240.71 | 4 641.04 |
| Cash and bank deposits | 128.71 | 948.54 | 824.17 | 2 688.39 | 723.50 |
| Cash and cash equivalents | 1 748.73 | 2 652.25 | 5 939.04 | 6 929.10 | 5 364.54 |
| Balance sheet total (assets) | 15 469.03 | 18 589.67 | 21 795.23 | 23 617.43 | 24 067.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 250.00 | ||||
| Other reserves | 4 555.47 | 6 128.13 | 7 485.85 | 8 499.27 | 9 616.91 |
| Retained earnings | -3 966.65 | -4 777.36 | -6 279.44 | -2 007.56 | -2 718.03 |
| Profit of the financial year | 831.63 | 2 789.09 | 5 285.29 | 2 657.17 | 2 761.02 |
| Shareholders equity total | 1 500.45 | 4 219.86 | 6 571.71 | 9 228.88 | 11 989.90 |
| Provisions | 1 518.90 | 1 889.54 | 2 212.24 | 2 506.64 | 2 725.34 |
| Non-current other liabilities | 45.28 | ||||
| Non-current liabilities total | 45.28 | ||||
| Current trade creditors | 77.43 | 0.14 | 18.94 | 57.72 | 18.62 |
| Current owed to participating | 9 650.81 | 8 800.00 | 8 000.00 | 8 138.85 | |
| Current owed to group member | 1 173.69 | 1 523.94 | 3 367.42 | 3 093.84 | 569.62 |
| Short-term deferred tax liabilities | 236.43 | 351.90 | |||
| Other non-interest bearing current liabilities | 10 916.84 | 953.48 | 824.93 | 730.33 | 625.26 |
| Current liabilities total | 12 404.39 | 12 480.27 | 13 011.29 | 11 881.90 | 9 352.35 |
| Balance sheet total (liabilities) | 15 469.03 | 18 589.67 | 21 795.23 | 23 617.43 | 24 067.59 |
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.