ETRA TELECOM ApS — Credit Rating and Financial Key Figures
CVR number: 31858860
Præstefælledvej 103 A, 2770 Kastrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 8 640.43 | 8 452.59 | 11 065.43 | 19 627.90 | 14 955.01 |
Employee benefit expenses | - 735.35 | - 787.51 | - 632.94 | - 628.67 | -1 173.63 |
Total depreciation | - 100.00 | ||||
EBIT | 7 805.08 | 7 665.08 | 10 432.49 | 18 999.23 | 13 781.38 |
Other financial income | 32.05 | 106.85 | 1 403.80 | 184.37 | 1 738.51 |
Other financial expenses | -48.85 | -63.95 | - 163.34 | - 604.94 | - 329.37 |
Pre-tax profit | 7 788.28 | 7 707.98 | 11 672.95 | 18 578.66 | 15 190.52 |
Income taxes | -1 715.81 | -1 698.02 | -2 573.10 | -4 121.12 | -3 314.13 |
Net earnings | 6 072.47 | 6 009.96 | 9 099.85 | 14 457.54 | 11 876.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Other receivables | 14.60 | 14.60 | 14.60 | -14.60 | |
Investments total | 14.60 | 14.60 | 14.60 | -14.60 | |
Non-current loans receivable | 14.60 | ||||
Long term receivables total | 14.60 | ||||
Inventories total | |||||
Current trade debtors | 12 557.75 | 15 518.16 | 27 668.48 | 26 138.95 | 9 938.44 |
Current amounts owed by group member comp. | 2 785.94 | ||||
Current other receivables | 282.16 | 215.24 | 249.68 | 265.73 | 531.67 |
Current deferred tax assets | 23.49 | 192.12 | |||
Short term receivables total | 12 863.40 | 18 519.35 | 27 918.16 | 26 404.68 | 10 662.24 |
Cash and bank deposits | 11 183.01 | 10 725.42 | 8 482.88 | 35 409.36 | 57 336.43 |
Cash and cash equivalents | 11 183.01 | 10 725.42 | 8 482.88 | 35 409.36 | 57 336.43 |
Balance sheet total (assets) | 24 061.01 | 29 259.37 | 36 415.65 | 61 814.05 | 67 998.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 10 000.00 | 4 457.54 | 10 000.00 | ||
Retained earnings | 15 147.16 | 11 219.63 | 17 229.58 | 21 871.89 | 26 329.43 |
Profit of the financial year | 6 072.47 | 6 009.96 | 9 099.85 | 14 457.54 | 11 876.39 |
Shareholders equity total | 21 344.63 | 27 354.58 | 26 454.43 | 40 911.97 | 48 330.82 |
Provisions | 27.11 | ||||
Non-current other liabilities | 14.60 | ||||
Non-current liabilities total | 14.60 | ||||
Current trade creditors | 10 729.05 | 5 044.02 | |||
Current owed to group member | 66.28 | 7 134.23 | 5 818.17 | 9 968.19 | |
Short-term deferred tax liabilities | 1 729.98 | 1 647.42 | 2 600.21 | 4 121.12 | 3 506.26 |
Other non-interest bearing current liabilities | 920.12 | 230.26 | 226.78 | ||
Current liabilities total | 2 716.38 | 1 877.68 | 9 961.22 | 20 668.33 | 18 518.47 |
Balance sheet total (liabilities) | 24 061.01 | 29 259.37 | 36 415.65 | 61 594.91 | 66 849.29 |
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.