INN SALE INTERNATIONAL ApS — Credit Rating and Financial Key Figures
CVR number: 14336885
Nørretorv 30, 4100 Ringsted
innsale@innsale.com
tel: 76301515
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 284.20 | 1 802.29 | 2 337.52 | 1 861.61 | 2 016.59 |
| Employee benefit expenses | -1 404.78 | -1 373.25 | -1 608.63 | -1 464.30 | -1 336.03 |
| Other operating expenses | -20.77 | ||||
| Total depreciation | -15.19 | - 246.63 | -32.38 | -2.92 | -4.41 |
| EBIT | - 135.78 | 182.41 | 696.51 | 373.61 | 676.16 |
| Other financial income | 145.79 | 63.10 | 50.39 | 7.45 | |
| Other financial expenses | - 137.08 | -52.17 | - 139.56 | - 159.67 | - 217.35 |
| Pre-tax profit | - 272.86 | 276.03 | 620.05 | 264.32 | 466.26 |
| Income taxes | 137.52 | - 111.21 | - 151.46 | -75.55 | - 121.77 |
| Net earnings | - 135.34 | 164.82 | 468.59 | 188.77 | 344.49 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 63.58 | 65.18 | 98.70 | 228.86 | |
| Tangible assets total | 63.58 | 65.18 | 98.70 | 228.86 | |
| Other receivables | 90.00 | 90.00 | 105.89 | 23.95 | 23.95 |
| Investments total | 90.00 | 90.00 | 105.89 | 23.95 | 23.95 |
| Long term receivables total | |||||
| Finished products/goods | 1 861.61 | 2 215.42 | 2 199.82 | 2 220.84 | 2 323.57 |
| Inventories total | 1 861.61 | 2 215.42 | 2 199.82 | 2 220.84 | 2 323.57 |
| Current trade debtors | 1 568.12 | 1 722.75 | 1 402.17 | 1 624.52 | 1 894.65 |
| Current amounts owed by group member comp. | 383.83 | 616.88 | 817.54 | ||
| Prepayments and accrued income | 19.01 | ||||
| Current deferred tax assets | 112.44 | 1.23 | |||
| Short term receivables total | 2 083.39 | 2 340.86 | 2 219.71 | 1 624.52 | 1 894.65 |
| Cash and bank deposits | 0.21 | ||||
| Cash and cash equivalents | 0.21 | ||||
| Balance sheet total (assets) | 4 098.80 | 4 711.46 | 4 624.12 | 3 869.31 | 4 471.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 400.00 | 285.00 | 200.00 | ||
| Other reserves | - 225.00 | ||||
| Retained earnings | 36.86 | -98.47 | - 333.65 | - 150.06 | - 161.29 |
| Profit of the financial year | - 135.34 | 164.82 | 468.59 | 188.77 | 344.49 |
| Shareholders equity total | 101.53 | 266.35 | 734.94 | 298.71 | 583.20 |
| Provisions | 6.24 | 11.86 | |||
| Non-current loans from credit institutions | 220.11 | 146.85 | 192.44 | ||
| Non-current other liabilities | 464.62 | 56.94 | 107.45 | ||
| Non-current deferred tax liabilities | 69.03 | 62.73 | |||
| Non-current liabilities total | 684.73 | 203.79 | 107.45 | 69.03 | 255.17 |
| Current loans from credit institutions | 1 204.84 | 69.16 | 161.44 | 167.51 | 611.71 |
| Current trade creditors | 958.17 | 1 626.86 | 1 452.74 | 1 655.92 | 1 810.55 |
| Current owed to group member | 155.21 | 67.68 | |||
| Short-term deferred tax liabilities | 143.99 | 81.80 | 109.91 | ||
| Other non-interest bearing current liabilities | 1 149.54 | 2 545.29 | 2 017.32 | 1 441.13 | 1 020.95 |
| Current liabilities total | 3 312.54 | 4 241.32 | 3 775.49 | 3 501.56 | 3 620.80 |
| Balance sheet total (liabilities) | 4 098.80 | 4 711.46 | 4 624.12 | 3 869.31 | 4 471.03 |
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.