AB Consult ApS — Credit Rating and Financial Key Figures
CVR number: 40908951
Herstedvang 7 C, 2620 Albertslund
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 122.23 | 229.54 | 332.99 | 305.35 |
| Employee benefit expenses | -74.18 | - 170.44 | - 228.94 | - 192.00 |
| Total depreciation | -33.81 | -3.37 | -2.69 | -2.15 |
| EBIT | 14.24 | 55.72 | 101.36 | 111.20 |
| Other financial income | 0.20 | 0.15 | 1.79 | |
| Other financial expenses | -0.80 | -2.08 | -2.13 | -1.00 |
| Pre-tax profit | 13.44 | 53.85 | 99.38 | 111.99 |
| Income taxes | -2.96 | -12.03 | -21.97 | -24.98 |
| Net earnings | 10.48 | 41.81 | 77.41 | 87.01 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 135.24 | 13.47 | ||
| Machinery and equipment | 10.78 | 8.62 | ||
| Tangible assets total | 135.24 | 13.47 | 10.78 | 8.62 |
| Other receivables | 11.10 | 11.10 | ||
| Investments total | 11.10 | 11.10 | ||
| Non-current other receivables | 11.10 | 11.10 | ||
| Long term receivables total | 11.10 | 11.10 | ||
| Inventories total | ||||
| Current trade debtors | 20.78 | 45.93 | 84.63 | 71.08 |
| Current other receivables | 18.11 | 4.20 | ||
| Short term receivables total | 38.89 | 50.14 | 84.63 | 71.08 |
| Cash and bank deposits | 145.42 | 198.49 | 248.51 | 249.95 |
| Cash and cash equivalents | 145.42 | 198.49 | 248.51 | 249.95 |
| Balance sheet total (assets) | 330.65 | 273.19 | 355.02 | 340.75 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 80.00 | 80.00 | ||
| Retained earnings | 10.48 | -27.71 | -30.30 | |
| Profit of the financial year | 10.48 | 41.81 | 77.41 | 87.01 |
| Shareholders equity total | 50.48 | 92.30 | 169.70 | 176.71 |
| Provisions | 0.12 | |||
| Non-current liabilities total | ||||
| Current owed to participating | 196.24 | 77.84 | 77.84 | 77.84 |
| Current owed to group member | 40.00 | 40.00 | 40.00 | |
| Short-term deferred tax liabilities | 2.96 | 12.03 | 21.97 | 22.86 |
| Other non-interest bearing current liabilities | 40.98 | 51.03 | 45.51 | 63.22 |
| Current liabilities total | 280.17 | 180.90 | 185.32 | 163.91 |
| Balance sheet total (liabilities) | 330.65 | 273.19 | 355.02 | 340.75 |
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.