DSB Service & Retail A/S — Credit Rating and Financial Key Figures
CVR number: 10882230
Telegade 2, Høje Taastr. 2630 Taastrup
kundehenv@dsb.dk
tel: 70131415
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 887.53 | 695.84 | 787.88 | 1 043.66 | 1 141.66 |
Other operating income | 8.78 | 8.95 | |||
Purchases during the financial year | - 632.86 | - 696.75 | |||
External services | - 160.20 | - 146.17 | |||
Gross profit | 887.53 | 695.84 | 787.88 | 259.38 | 307.68 |
Employee benefit expenses | - 252.62 | - 273.71 | |||
Total depreciation | -2.46 | -9.74 | |||
EBIT | 27.95 | -53.48 | -13.59 | 4.30 | 24.23 |
Other financial income | 0.38 | 2.62 | |||
Other financial expenses | -0.31 | -0.03 | |||
Pre-tax profit | 20.47 | -42.30 | -10.22 | 4.37 | 26.82 |
Income taxes | -0.81 | -5.90 | |||
Net earnings | 20.47 | -42.30 | -10.22 | 3.56 | 20.92 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 9.90 | 23.79 | |||
Advance payments and construction in progress | 10.15 | 0.14 | |||
Tangible assets total | 20.05 | 23.93 | |||
Other receivables | 173.15 | 178.79 | 157.77 | ||
Investments total | 173.15 | 178.79 | 157.77 | ||
Non-current other receivables | 1.21 | 1.29 | |||
Long term receivables total | 1.21 | 1.29 | |||
Finished products/goods | 33.90 | 34.17 | |||
Inventories total | 33.90 | 34.17 | |||
Current trade debtors | 11.40 | 10.29 | |||
Current amounts owed by group member comp. | 74.20 | 71.39 | |||
Prepayments and accrued income | 0.72 | ||||
Current other receivables | 1.83 | 1.15 | |||
Current deferred tax assets | 2.05 | 3.35 | |||
Short term receivables total | 90.19 | 86.18 | |||
Cash and bank deposits | 6.14 | 7.03 | |||
Cash and cash equivalents | 6.14 | 7.03 | |||
Balance sheet total (assets) | 173.15 | 178.79 | 157.77 | 151.50 | 152.59 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 52.92 | 40.62 | 26.43 | 6.00 | 6.00 |
Shares repurchased | 10.00 | ||||
Retained earnings | -20.47 | 42.30 | 10.22 | 20.27 | 13.84 |
Profit of the financial year | 20.47 | -42.30 | -10.22 | 3.56 | 20.92 |
Shareholders equity total | 52.92 | 40.62 | 26.43 | 29.84 | 50.76 |
Non-current liabilities total | |||||
Current trade creditors | 77.03 | 74.29 | |||
Current owed to group member | 29.85 | ||||
Short-term deferred tax liabilities | 0.32 | 6.90 | |||
Other non-interest bearing current liabilities | 14.47 | 20.64 | |||
Current liabilities total | 121.66 | 101.83 | |||
Balance sheet total (liabilities) | 52.92 | 40.62 | 26.43 | 151.50 | 152.59 |
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.