Power Advice ApS — Credit Rating and Financial Key Figures
CVR number: 37599190
Rho 10, Søften 8382 Hinnerup
tp@power-advice.com
tel: 40212069
www.power-advice.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 322.42 | 1 448.24 | 2 848.25 | 4 147.80 | 5 056.81 |
| Employee benefit expenses | - 637.22 | - 647.38 | -1 317.44 | -1 979.58 | -2 654.95 |
| Total depreciation | -22.53 | -22.52 | -19.44 | -25.56 | -29.91 |
| EBIT | 662.68 | 778.34 | 1 511.36 | 2 142.66 | 2 371.95 |
| Other financial expenses | -3.51 | -3.12 | -3.85 | -5.17 | -0.33 |
| Pre-tax profit | 659.17 | 775.21 | 1 507.51 | 2 137.50 | 2 371.62 |
| Income taxes | - 147.74 | - 172.64 | - 332.17 | - 472.96 | - 521.99 |
| Net earnings | 511.43 | 602.57 | 1 175.34 | 1 664.54 | 1 849.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 61.92 | 39.39 | 59.10 | 67.71 | 82.80 |
| Tangible assets total | 61.92 | 39.39 | 59.10 | 67.71 | 82.80 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 189.56 | 201.20 | 731.69 | 562.21 | 1 446.11 |
| Current amounts owed by group member comp. | 6.75 | 685.34 | 418.56 | 890.62 | 617.05 |
| Prepayments and accrued income | 9.15 | ||||
| Current other receivables | 0.13 | 0.13 | |||
| Short term receivables total | 196.31 | 886.54 | 1 150.24 | 1 452.95 | 2 072.43 |
| Cash and bank deposits | 740.06 | 193.27 | 529.89 | 1 007.57 | 784.22 |
| Cash and cash equivalents | 740.06 | 193.27 | 529.89 | 1 007.57 | 784.22 |
| Balance sheet total (assets) | 998.28 | 1 119.20 | 1 739.23 | 2 528.23 | 2 939.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 505.00 | 602.00 | 1 175.00 | 1 664.00 | 1 849.00 |
| Retained earnings | - 483.35 | - 573.93 | -1 146.36 | -1 635.02 | -1 819.48 |
| Profit of the financial year | 511.43 | 602.57 | 1 175.34 | 1 664.54 | 1 849.63 |
| Shareholders equity total | 583.07 | 680.64 | 1 253.98 | 1 743.52 | 1 929.15 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.64 | 0.52 | |||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 32.81 |
| Short-term deferred tax liabilities | 146.41 | 172.64 | |||
| Other non-interest bearing current liabilities | 262.80 | 259.92 | 479.25 | 778.07 | 976.97 |
| Current liabilities total | 415.21 | 438.56 | 485.25 | 784.71 | 1 010.30 |
| Balance sheet total (liabilities) | 998.28 | 1 119.20 | 1 739.23 | 2 528.23 | 2 939.45 |
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.