DN Management Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 41212349
Kjeldsgårdsvej 10, 2500 Valby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 1 301.26 | 1 613.80 | 1 684.89 | 1 724.32 |
Employee benefit expenses | -1.55 | - 248.21 | - 663.84 | - 665.98 |
Total depreciation | -1.46 | -35.97 | -24.00 | |
EBIT | 1 298.24 | 1 329.62 | 997.04 | 1 058.35 |
Other financial income | 5.42 | |||
Other financial expenses | -5.41 | -10.71 | -10.00 | |
Pre-tax profit | 1 292.84 | 1 318.91 | 987.04 | 1 063.77 |
Income taxes | - 284.42 | - 292.69 | - 215.27 | - 265.94 |
Net earnings | 1 008.41 | 1 026.22 | 771.77 | 797.83 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 327.31 | 409.05 | 531.17 | 461.07 |
Current amounts owed by group member comp. | 8.41 | 8.41 | ||
Short term receivables total | 327.31 | 417.46 | 539.58 | 461.07 |
Cash and bank deposits | 1 201.73 | 1 344.70 | 847.86 | 1 249.37 |
Cash and cash equivalents | 1 201.73 | 1 344.70 | 847.86 | 1 249.37 |
Balance sheet total (assets) | 1 529.04 | 1 762.16 | 1 387.44 | 1 710.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 1 000.00 | 1 000.00 | ||
Retained earnings | -1 000.00 | - 991.59 | 34.63 | 99.09 |
Profit of the financial year | 1 008.41 | 1 026.22 | 771.77 | 797.83 |
Shareholders equity total | 1 048.41 | 1 074.63 | 846.41 | 936.92 |
Non-current liabilities total | ||||
Current trade creditors | 0.90 | 57.57 | 36.87 | |
Current owed to participating | 2.98 | |||
Current owed to group member | 215.25 | 472.80 | ||
Short-term deferred tax liabilities | 284.42 | 292.69 | ||
Other non-interest bearing current liabilities | 196.20 | 393.94 | 268.22 | 260.88 |
Current liabilities total | 480.63 | 687.53 | 541.04 | 773.52 |
Balance sheet total (liabilities) | 1 529.04 | 1 762.16 | 1 387.44 | 1 710.44 |
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.