DANSK ØKONOMI- OG REGNSKABSCENTER ApS — Credit Rating and Financial Key Figures
CVR number: 36081880
Korskildevej 6, 4040 Jyllinge
cra@doerc.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 993.69 | 961.04 | 1 291.02 | 1 122.58 | 660.89 |
| Employee benefit expenses | - 417.35 | - 441.81 | - 420.16 | - 732.96 | - 358.05 |
| Total depreciation | -2.89 | -34.69 | -34.69 | -34.69 | |
| EBIT | 576.33 | 516.33 | 836.18 | 354.93 | 268.15 |
| Other financial income | 0.04 | 0.02 | |||
| Other financial expenses | -5.17 | -3.65 | -2.46 | -3.14 | -0.00 |
| Pre-tax profit | 571.20 | 512.69 | 833.72 | 351.80 | 268.17 |
| Income taxes | - 126.78 | - 117.79 | - 191.99 | -90.38 | -59.07 |
| Net earnings | 444.42 | 394.89 | 641.73 | 261.42 | 209.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 170.53 | 135.85 | 101.17 | 66.48 | |
| Tangible assets total | 170.53 | 135.85 | 101.17 | 66.48 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 633.61 | 669.80 | 961.88 | 750.87 | 221.79 |
| Current amounts owed by group member comp. | 128.02 | 381.45 | 190.34 | 107.04 | |
| Current other receivables | 11.43 | 11.43 | 51.08 | 18.77 | |
| Short term receivables total | 773.06 | 1 062.69 | 1 203.29 | 769.63 | 328.83 |
| Cash and bank deposits | 77.96 | 332.98 | 53.02 | 4.12 | 122.24 |
| Cash and cash equivalents | 77.96 | 332.98 | 53.02 | 4.12 | 122.24 |
| Balance sheet total (assets) | 851.02 | 1 566.20 | 1 392.16 | 874.92 | 517.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 400.00 | 420.00 | 700.00 | 260.00 | 200.00 |
| Retained earnings | - 351.74 | - 327.34 | - 632.45 | - 250.72 | - 189.30 |
| Profit of the financial year | 444.42 | 394.89 | 641.73 | 261.42 | 209.11 |
| Shareholders equity total | 542.68 | 537.55 | 759.28 | 320.70 | 269.81 |
| Provisions | 8.90 | 8.43 | 6.16 | 2.55 | |
| Non-current liabilities total | |||||
| Current trade creditors | 15.96 | 204.68 | 2.12 | ||
| Current owed to participating | 13.39 | 2.21 | 5.12 | 2.25 | |
| Current owed to group member | 449.58 | 409.54 | 422.76 | 28.93 | |
| Other non-interest bearing current liabilities | 278.99 | 363.27 | 209.79 | 125.30 | 211.89 |
| Current liabilities total | 308.34 | 1 019.74 | 624.45 | 548.06 | 245.19 |
| Balance sheet total (liabilities) | 851.02 | 1 566.20 | 1 392.16 | 874.92 | 517.55 |
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.