IBSEN EL-ANLÆG A/S — Credit Rating and Financial Key Figures
CVR number: 18614243
Himmelev Bygade 68 A, Himmelev 4000 Roskilde
info@ibsen-el.dk
tel: 46352038
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 058.37 | 11 677.92 | 15 757.71 | 18 233.76 | 17 859.62 |
| Employee benefit expenses | -9 571.23 | -9 065.28 | -10 658.99 | -12 149.68 | -13 186.27 |
| Total depreciation | - 267.26 | - 255.53 | - 372.04 | - 281.17 | - 321.28 |
| EBIT | 2 219.88 | 2 357.10 | 4 726.68 | 5 802.92 | 4 352.07 |
| Other financial income | 151.21 | 429.67 | 705.13 | 55.11 | 318.58 |
| Other financial expenses | - 504.68 | - 583.21 | - 668.09 | -1 814.16 | -1 100.22 |
| Pre-tax profit | 1 866.41 | 2 203.56 | 4 763.72 | 4 043.87 | 3 570.44 |
| Income taxes | - 425.53 | - 496.39 | -1 149.20 | - 943.01 | - 599.19 |
| Net earnings | 1 440.88 | 1 707.16 | 3 614.51 | 3 100.86 | 2 971.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 950.52 | 876.76 | 1 054.59 | 1 222.39 | 1 493.74 |
| Tangible assets total | 950.52 | 876.76 | 1 054.59 | 1 222.39 | 1 493.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 295.00 | 295.00 | 295.00 | 295.00 | 295.00 |
| Inventories total | 295.00 | 295.00 | 295.00 | 295.00 | 295.00 |
| Current trade debtors | 8 146.29 | 4 974.45 | 10 260.89 | 10 867.45 | 16 356.28 |
| Current other receivables | 1 344.99 | 456.29 | 777.07 | 2 326.46 | 260.07 |
| Current deferred tax assets | 23.00 | ||||
| Short term receivables total | 9 491.28 | 5 430.74 | 11 037.95 | 13 193.91 | 16 639.35 |
| Other current investments | 5 874.64 | 9 590.66 | 9 794.06 | 2 084.14 | 5 986.59 |
| Cash and bank deposits | 3 219.68 | 6 341.73 | 3 425.60 | 4 762.05 | 3 475.50 |
| Cash and cash equivalents | 9 094.32 | 15 932.38 | 13 219.67 | 6 846.19 | 9 462.09 |
| Balance sheet total (assets) | 19 831.12 | 22 534.89 | 25 607.21 | 21 557.49 | 27 890.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 2 000.00 | 3 400.00 | 3 000.00 | 2 900.00 |
| Retained earnings | - 652.53 | -1 211.66 | -2 904.49 | -2 289.98 | -2 089.12 |
| Profit of the financial year | 1 440.88 | 1 707.16 | 3 614.51 | 3 100.86 | 2 971.25 |
| Shareholders equity total | 2 788.34 | 2 995.51 | 4 610.02 | 4 310.88 | 4 282.13 |
| Provisions | 165.00 | 194.00 | 230.00 | 593.00 | |
| Non-current liabilities total | |||||
| Current trade creditors | 2 033.29 | 1 178.78 | 2 082.06 | 2 341.28 | 5 667.29 |
| Current owed to participating | 4 905.31 | 5 522.77 | 6 472.63 | 4 048.09 | 3 843.88 |
| Current owed to group member | 7 175.64 | 8 120.04 | 8 243.19 | 7 121.82 | 9 540.72 |
| Short-term deferred tax liabilities | 398.65 | 467.39 | 1 113.20 | 580.10 | 1 215.19 |
| Other non-interest bearing current liabilities | 2 364.89 | 4 056.40 | 2 856.11 | 2 562.31 | 3 340.98 |
| Current liabilities total | 16 877.78 | 19 345.38 | 20 767.18 | 16 653.60 | 23 608.06 |
| Balance sheet total (liabilities) | 19 831.12 | 22 534.89 | 25 607.21 | 21 557.49 | 27 890.18 |
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.