Antonius Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 42337641
Koldinggade 31, 2100 København Ø
jantonius@gmail.com
tel: 61777235
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 2 116.40 | 2 000.90 | 960.39 |
External services | - 104.20 | - 104.69 | - 112.66 |
Gross profit | 2 012.20 | 1 896.21 | 847.74 |
Wages and salaries | - 611.67 | - 622.86 | - 622.86 |
Social security expenses | -83.91 | - 125.83 | - 125.69 |
Total depreciation | - 512.27 | - 500.00 | - 500.00 |
EBIT | 804.35 | 647.51 | - 400.81 |
Other financial income | 69.15 | ||
Other financial expenses | -0.25 | -8.31 | |
Pre-tax profit | 804.10 | 639.21 | - 331.66 |
Income taxes | - 179.28 | - 146.28 | 70.56 |
Net earnings | 624.81 | 492.92 | - 261.10 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 2 000.00 | 1 500.00 | 1 000.00 |
Intangible assets total | 2 000.00 | 1 500.00 | 1 000.00 |
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 187.00 | 415.25 | |
Current deferred tax assets | 127.29 | 159.85 | |
Short term receivables total | 187.00 | 542.54 | 159.85 |
Cash and bank deposits | 5 025.05 | 5 137.58 | 5 557.19 |
Cash and cash equivalents | 5 025.05 | 5 137.58 | 5 557.19 |
Balance sheet total (assets) | 7 212.05 | 7 180.12 | 6 717.04 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 114.40 | 117.80 | 122.00 |
Retained earnings | 5 561.53 | 6 068.54 | 6 439.47 |
Profit of the financial year | 624.81 | 492.92 | - 261.10 |
Shareholders equity total | 6 340.74 | 6 719.27 | 6 340.36 |
Provisions | 440.00 | 330.00 | 220.00 |
Non-current liabilities total | |||
Short-term deferred tax liabilities | 289.28 | ||
Other non-interest bearing current liabilities | 142.03 | 130.85 | 156.68 |
Current liabilities total | 431.31 | 130.85 | 156.68 |
Balance sheet total (liabilities) | 7 212.05 | 7 180.12 | 6 717.04 |
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.