IMMEDIAD A/S — Credit Rating and Financial Key Figures
CVR number: 26672473
Borupvang 3, 2750 Ballerup
info@immediad.com
tel: 70209915
immediad.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 858.48 | 1 340.89 | 1 303.20 | 1 293.88 | 980.87 |
| Employee benefit expenses | -1 257.22 | - 598.09 | - 639.63 | - 474.54 | - 515.52 |
| Total depreciation | - 406.12 | - 327.70 | - 224.97 | -80.56 | -80.84 |
| EBIT | 195.14 | 415.11 | 438.59 | 738.78 | 384.51 |
| Other financial income | 0.04 | 4.69 | |||
| Other financial expenses | - 173.25 | - 135.69 | - 125.91 | - 115.84 | -52.94 |
| Net income from associates (fin.) | -56.15 | ||||
| Pre-tax profit | -34.22 | 284.11 | 312.68 | 622.94 | 331.57 |
| Income taxes | 11.44 | -64.46 | -91.26 | - 137.05 | - 106.11 |
| Net earnings | -22.78 | 219.65 | 221.42 | 485.89 | 225.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 707.38 | 386.32 | 161.34 | 80.84 | |
| Intangible assets total | 707.38 | 386.32 | 161.34 | 80.84 | |
| Machinery and equipment | 6.64 | ||||
| Tangible assets total | 6.64 | ||||
| Investments total | 22.50 | ||||
| Non-current other receivables | 22.50 | 22.50 | |||
| Long term receivables total | 22.50 | 22.50 | |||
| Finished products/goods | 197.21 | 122.21 | |||
| Inventories total | 197.21 | 122.21 | |||
| Current trade debtors | 154.33 | 90.57 | 160.37 | 109.38 | 30.65 |
| Current amounts owed by group member comp. | 326.33 | 326.33 | 326.33 | 326.33 | 265.15 |
| Prepayments and accrued income | 41.95 | 51.34 | |||
| Current other receivables | 142.70 | 13.37 | 19.50 | ||
| Current deferred tax assets | 3 346.80 | 3 282.34 | 3 270.90 | 3 133.86 | 3 027.74 |
| Short term receivables total | 3 869.42 | 3 750.57 | 3 900.30 | 3 582.93 | 3 343.05 |
| Cash and bank deposits | 1.67 | 0.71 | 0.03 | 0.20 | |
| Cash and cash equivalents | 1.67 | 0.71 | 0.03 | 0.20 | |
| Balance sheet total (assets) | 4 804.82 | 4 282.31 | 4 084.14 | 3 663.80 | 3 343.25 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 351.73 | 1 351.73 | 1 351.73 | 1 351.73 | 1 351.73 |
| Shares repurchased | 100.00 | ||||
| Other reserves | 551.76 | 301.33 | 125.85 | 63.05 | |
| Retained earnings | - 871.29 | - 643.64 | - 248.51 | 35.70 | 484.64 |
| Profit of the financial year | -22.78 | 219.65 | 221.42 | 485.89 | 225.46 |
| Shareholders equity total | 1 009.42 | 1 229.06 | 1 450.48 | 1 936.37 | 2 161.83 |
| Non-current owed to group member | 416.99 | ||||
| Non-current liabilities total | 416.99 | ||||
| Current loans from credit institutions | 1 437.24 | 489.79 | 732.08 | 414.74 | 50.73 |
| Current trade creditors | 532.61 | 335.00 | 96.19 | 269.92 | 171.35 |
| Current owed to participating | 74.56 | 26.72 | 31.86 | ||
| Other non-interest bearing current liabilities | 1 264.36 | 1 750.40 | 333.52 | 630.80 | 544.85 |
| Accruals and deferred income | 561.19 | 478.05 | 980.32 | 385.25 | 382.63 |
| Current liabilities total | 3 795.40 | 3 053.25 | 2 216.67 | 1 727.43 | 1 181.42 |
| Balance sheet total (liabilities) | 4 804.82 | 4 282.31 | 4 084.14 | 3 663.80 | 3 343.25 |
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.