IDRÆTSAKADEMIETS SPECIALSKOLETILBUD ApS — Credit Rating and Financial Key Figures
CVR number: 36538317
Vesterlundvej 20, 2730 Herlev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 9 497.25 | 10 611.50 | 11 879.02 | 15 938.45 | 11 145.95 |
| Gross profit | 9 497.25 | 10 611.50 | 11 879.02 | 15 938.45 | 11 145.95 |
| Employee benefit expenses | -5 712.71 | -7 286.73 | -7 390.68 | -8 813.15 | -7 758.59 |
| Other operating expenses | -2 732.29 | -3 058.72 | -3 798.64 | -4 833.72 | -4 161.78 |
| Total depreciation | -57.45 | -57.45 | -74.07 | - 114.70 | - 110.33 |
| EBIT | 994.80 | 208.60 | 615.63 | 2 176.89 | - 884.74 |
| Other financial income | 22.18 | ||||
| Other financial expenses | -13.57 | -12.09 | -12.90 | -39.20 | |
| Pre-tax profit | 981.23 | 196.51 | 602.73 | 2 137.68 | - 862.56 |
| Income taxes | - 225.54 | -43.90 | - 140.20 | - 506.17 | 192.07 |
| Net earnings | 755.69 | 152.61 | 462.53 | 1 631.51 | - 670.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 210.66 | 153.22 | 328.49 | 324.49 | 214.16 |
| Tangible assets total | 210.66 | 153.22 | 328.49 | 324.49 | 214.16 |
| Investments total | 205.00 | 205.00 | 282.00 | 359.00 | 205.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 031.72 | 262.26 | 214.18 | 619.19 | 207.03 |
| Prepayments and accrued income | 4.53 | 3.15 | 30.73 | 59.32 | 48.31 |
| Current other receivables | 581.76 | 2 877.62 | 2 650.75 | 3 096.68 | 121.04 |
| Current deferred tax assets | 3.53 | 242.77 | |||
| Short term receivables total | 1 618.02 | 3 146.56 | 2 895.66 | 3 775.20 | 619.14 |
| Cash and bank deposits | 1 752.70 | 112.50 | 166.09 | 433.05 | 478.95 |
| Cash and cash equivalents | 1 752.70 | 112.50 | 166.09 | 433.05 | 478.95 |
| Balance sheet total (assets) | 3 786.38 | 3 617.27 | 3 672.24 | 4 891.74 | 1 517.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 1 000.00 | 1 500.00 | ||
| Retained earnings | -8.72 | 746.97 | - 144.04 | -1 137.89 | 493.62 |
| Profit of the financial year | 755.69 | 152.61 | 462.53 | 1 631.51 | - 670.50 |
| Shareholders equity total | 1 296.97 | 949.58 | 1 368.49 | 2 043.62 | - 126.87 |
| Provisions | 9.69 | 8.43 | 15.74 | 38.48 | 25.17 |
| Non-current other liabilities | 159.84 | 601.51 | |||
| Non-current deferred tax liabilities | 610.54 | 642.21 | 642.21 | ||
| Non-current liabilities total | 159.84 | 601.51 | 610.54 | 642.21 | 642.21 |
| Advances received | 1 747.68 | 811.77 | 976.33 | 1 314.41 | 469.82 |
| Short-term deferred tax liabilities | 215.54 | 96.48 | 407.06 | ||
| Other non-interest bearing current liabilities | 356.65 | 1 245.97 | 604.66 | 445.96 | 506.93 |
| Current liabilities total | 2 319.87 | 2 057.75 | 1 677.47 | 2 167.43 | 976.75 |
| Balance sheet total (liabilities) | 3 786.38 | 3 617.27 | 3 672.24 | 4 891.74 | 1 517.26 |
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.