DBI IT A/S — Credit Rating and Financial Key Figures
CVR number: 36391863
Kvæsthusgade 5, 1251 København K
info@dbi-it.dk
tel: 70229920
http://www.dbi-it.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 574.00 | 8 439.00 | 11 709.00 | 16 340.00 | 16 725.61 |
| Employee benefit expenses | -4 479.00 | -5 055.00 | -5 841.00 | -8 593.00 | -9 481.78 |
| Total depreciation | -4 178.00 | -2 544.00 | -3 459.00 | -3 922.00 | -4 717.44 |
| EBIT | 917.00 | 840.00 | 2 409.00 | 3 825.00 | 2 526.40 |
| Other financial income | 2.00 | 19.16 | |||
| Other financial expenses | -20.00 | -44.00 | -13.00 | -35.00 | -91.75 |
| Pre-tax profit | 897.00 | 796.00 | 2 396.00 | 3 792.00 | 2 453.81 |
| Income taxes | - 245.00 | -72.00 | - 539.00 | -1 026.00 | - 803.96 |
| Net earnings | 652.00 | 724.00 | 1 857.00 | 2 766.00 | 1 649.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 4 631.00 | 5 508.00 | 12 336.00 | 16 569.00 | 21 099.89 |
| Intangible rights | 142.00 | 112.00 | 82.00 | 52.00 | 22.50 |
| Intangible assets total | 4 773.00 | 5 620.00 | 12 418.00 | 16 621.00 | 21 122.39 |
| Buildings | 1 183.00 | 1 408.00 | 1 223.00 | 1 793.04 | |
| Machinery and equipment | 118.00 | 229.00 | 535.00 | 810.00 | 1 056.98 |
| Tangible assets total | 118.00 | 1 412.00 | 1 943.00 | 2 033.00 | 2 850.03 |
| Holdings in group member companies | 3.00 | 3.00 | 3.00 | 3.00 | 19.55 |
| Investments total | 3.00 | 3.00 | 3.00 | 3.00 | 19.55 |
| Non-current other receivables | 83.00 | 97.00 | 101.00 | 106.00 | 116.84 |
| Long term receivables total | 83.00 | 97.00 | 101.00 | 106.00 | 116.84 |
| Inventories total | |||||
| Current trade debtors | 1 748.00 | 3 362.00 | 1 170.00 | 2 543.00 | 1 904.01 |
| Prepayments and accrued income | 47.00 | 122.00 | 1 057.00 | 1 015.00 | 770.16 |
| Current other receivables | 2 060.00 | 2 584.00 | 71.00 | ||
| Current deferred tax assets | 74.00 | 373.00 | |||
| Short term receivables total | 3 855.00 | 6 142.00 | 2 671.00 | 3 558.00 | 2 674.16 |
| Cash and bank deposits | 32.00 | 278.00 | 57.00 | 92.00 | 408.27 |
| Cash and cash equivalents | 32.00 | 278.00 | 57.00 | 92.00 | 408.27 |
| Balance sheet total (assets) | 8 864.00 | 13 552.00 | 17 193.00 | 22 413.00 | 27 191.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other reserves | 3 613.00 | 4 296.00 | 9 621.00 | 12 924.00 | 16 457.91 |
| Retained earnings | -2 148.00 | -2 178.00 | -9 508.00 | -10 955.00 | -11 722.80 |
| Profit of the financial year | 652.00 | 724.00 | 1 857.00 | 2 766.00 | 1 649.85 |
| Shareholders equity total | 3 117.00 | 3 842.00 | 2 970.00 | 5 735.00 | 7 384.96 |
| Provisions | 900.00 | 972.00 | 1 133.00 | 1 771.00 | 2 530.86 |
| Non-current other liabilities | 125.00 | 387.00 | 387.00 | 400.00 | 413.58 |
| Non-current liabilities total | 125.00 | 387.00 | 387.00 | 400.00 | 413.58 |
| Current loans from credit institutions | 91.00 | 80.00 | 368.00 | 544.00 | 49.88 |
| Current trade creditors | 2 875.00 | 4 454.00 | 2 851.00 | 2 486.00 | 3 630.25 |
| Current owed to participating | 21.00 | 1 029.54 | |||
| Short-term deferred tax liabilities | 4.00 | 320.00 | 42.33 | ||
| Other non-interest bearing current liabilities | 1 156.00 | 2 887.00 | 1 163.00 | 1 331.00 | 1 325.97 |
| Accruals and deferred income | 596.00 | 930.00 | 8 321.00 | 9 805.00 | 10 783.87 |
| Current liabilities total | 4 722.00 | 8 351.00 | 12 703.00 | 14 507.00 | 16 861.84 |
| Balance sheet total (liabilities) | 8 864.00 | 13 552.00 | 17 193.00 | 22 413.00 | 27 191.24 |
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.