DE PRAKTISKE KONSULENTER ApS — Credit Rating and Financial Key Figures
CVR number: 35413537
Brorstrupvej 8, Brorstrup 9610 Nørager
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 222.64 | 2 080.52 | 1 978.39 | 2 560.23 | 2 761.70 |
| Employee benefit expenses | -1 240.17 | -1 320.77 | -1 159.01 | -1 954.56 | -2 196.20 |
| Total depreciation | -13.00 | -2.00 | -18.00 | -3.77 | -19.00 |
| EBIT | -30.53 | 757.75 | 837.38 | 601.91 | 546.50 |
| Other financial income | 0.65 | 1.44 | |||
| Other financial expenses | -11.53 | -14.63 | -9.98 | -4.98 | -9.06 |
| Income from other inv. held as non-curr. assets | 12.13 | ||||
| Net income from associates (fin.) | 313.00 | -89.12 | 27.33 | 311.78 | 127.70 |
| Pre-tax profit | 270.94 | 666.13 | 854.73 | 909.35 | 666.57 |
| Income taxes | 6.85 | - 168.26 | - 182.80 | - 129.07 | -96.25 |
| Net earnings | 277.80 | 497.87 | 671.93 | 780.28 | 570.32 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2.00 | 94.00 | 75.00 | ||
| Tangible assets total | 2.00 | 94.00 | 75.00 | ||
| Holdings in group member companies | 663.00 | 573.88 | 601.21 | 1 162.99 | 1 049.15 |
| Investments total | 663.00 | 573.88 | 601.21 | 1 162.99 | 1 049.15 |
| Non-current loans receivable | 14.97 | 27.10 | 27.10 | 27.10 | 27.10 |
| Long term receivables total | 14.97 | 27.10 | 27.10 | 27.10 | 27.10 |
| Inventories total | |||||
| Current trade debtors | 2 877.81 | 69.12 | 140.68 | 35.87 | 464.05 |
| Current amounts owed by group member comp. | 342.95 | 772.86 | 913.18 | 884.93 | 932.48 |
| Current deferred tax assets | 16.85 | ||||
| Short term receivables total | 3 237.61 | 841.98 | 1 053.86 | 920.80 | 1 396.53 |
| Cash and bank deposits | 728.25 | 991.98 | 1 016.83 | 1 626.46 | 1 656.58 |
| Cash and cash equivalents | 728.25 | 991.98 | 1 016.83 | 1 626.46 | 1 656.58 |
| Balance sheet total (assets) | 4 645.83 | 2 434.94 | 2 699.00 | 3 831.36 | 4 204.36 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 493.88 | 521.21 | 832.99 | 969.15 | |
| Retained earnings | 880.24 | 664.16 | 1 134.71 | 1 494.85 | 2 138.97 |
| Profit of the financial year | 277.80 | 497.87 | 671.93 | 780.28 | 570.32 |
| Shareholders equity total | 1 238.04 | 1 735.91 | 2 407.84 | 3 188.12 | 3 758.45 |
| Non-current liabilities total | |||||
| Advances received | 2 059.00 | 200.00 | |||
| Current trade creditors | 49.70 | 26.16 | 33.25 | 23.43 | 15.00 |
| Current owed to participating | 185.10 | 83.03 | 48.83 | 1.88 | 10.41 |
| Short-term deferred tax liabilities | 78.26 | 134.80 | 94.51 | 53.68 | |
| Other non-interest bearing current liabilities | 1 113.98 | 311.59 | 74.27 | 523.42 | 366.81 |
| Current liabilities total | 3 407.78 | 699.03 | 291.16 | 643.24 | 445.91 |
| Balance sheet total (liabilities) | 4 645.83 | 2 434.94 | 2 699.00 | 3 831.36 | 4 204.36 |
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.