United System Capitol Management ApS — Credit Rating and Financial Key Figures
CVR number: 36030666
Fiilsøvej 1, 6840 Oksbøl
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 352.77 | 921.64 | |||
| Costs of management | - 151.27 | ||||
| Other operating expenses | - 988.03 | -1 048.91 | |||
| EBIT | 213.48 | - 127.27 | 45.55 | 17.35 | 169.93 |
| Other financial expenses | -16.27 | -11.73 | -14.17 | -18.35 | -22.08 |
| Pre-tax profit | 197.21 | - 138.99 | 31.38 | -1.00 | 147.85 |
| Net earnings | 197.21 | - 138.99 | 31.38 | -1.00 | 147.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 270.00 | 202.50 | 135.00 | 67.50 | |
| Intangible assets total | 270.00 | 202.50 | 135.00 | 67.50 | |
| Machinery and equipment | 236.00 | 359.92 | 331.92 | 370.92 | 370.92 |
| Tangible assets total | 236.00 | 359.92 | 331.92 | 370.92 | 370.92 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 125.00 | 250.00 | 300.00 | 350.00 | 350.00 |
| Inventories total | 125.00 | 250.00 | 300.00 | 350.00 | 350.00 |
| Current trade debtors | 58.29 | 34.29 | 4.46 | 4.95 | 5.50 |
| Short term receivables total | 58.29 | 34.29 | 4.46 | 4.95 | 5.50 |
| Cash and bank deposits | 21.89 | 19.15 | 8.82 | 3.47 | 81.57 |
| Cash and cash equivalents | 21.89 | 19.15 | 8.82 | 3.47 | 81.57 |
| Balance sheet total (assets) | 711.17 | 865.86 | 780.20 | 796.85 | 807.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 922.75 | 922.75 | 922.75 | 922.75 | 922.75 |
| Retained earnings | - 710.08 | - 512.88 | - 651.87 | - 620.49 | - 621.49 |
| Profit of the financial year | 197.21 | - 138.99 | 31.38 | -1.00 | 147.85 |
| Shareholders equity total | 459.87 | 320.88 | 352.26 | 351.26 | 499.11 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 148.35 | 182.27 | 175.57 | 194.51 | 12.16 |
| Current trade creditors | 0.35 | 19.55 | |||
| Other non-interest bearing current liabilities | 102.95 | 362.36 | 252.37 | 251.08 | 277.17 |
| Current liabilities total | 251.30 | 544.97 | 427.94 | 445.59 | 308.88 |
| Balance sheet total (liabilities) | 711.17 | 865.86 | 780.20 | 796.85 | 807.99 |
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.