emendo Project Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 41494069
Sundkaj 153, 2150 Nordhavn
info@emendo.com
tel: 21842891
www.emendo.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 340.89 | 14 935.09 | 17 058.84 | 20 862.99 | 25 468.78 |
| Employee benefit expenses | -9 612.08 | -11 914.22 | -15 013.27 | -18 719.19 | -22 099.63 |
| Total depreciation | -32.00 | -32.00 | |||
| EBIT | 2 696.81 | 2 988.87 | 2 045.57 | 2 143.80 | 3 369.15 |
| Other financial income | 0.58 | 6.19 | 23.47 | ||
| Other financial expenses | -1.93 | -22.07 | -10.10 | -0.23 | -0.04 |
| Pre-tax profit | 2 694.89 | 2 967.37 | 2 035.48 | 2 149.77 | 3 392.58 |
| Income taxes | - 606.94 | - 654.26 | - 450.32 | - 488.16 | - 751.17 |
| Net earnings | 2 087.95 | 2 313.11 | 1 585.16 | 1 661.61 | 2 641.41 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.00 | ||||
| Tangible assets total | 32.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 3 536.78 | 5 396.98 | 7 881.86 | 5 841.77 | 7 669.71 |
| Prepayments and accrued income | 0.48 | 63.20 | 20.03 | 96.27 | |
| Current other receivables | 13.06 | 25.22 | 8.39 | 134.49 | |
| Current deferred tax assets | 269.68 | ||||
| Short term receivables total | 3 549.84 | 5 397.46 | 8 239.96 | 5 870.19 | 7 900.47 |
| Cash and bank deposits | 3 908.04 | 617.60 | 1 110.68 | 860.35 | 1 070.67 |
| Cash and cash equivalents | 3 908.04 | 617.60 | 1 110.68 | 860.35 | 1 070.67 |
| Balance sheet total (assets) | 7 489.89 | 6 015.06 | 9 350.64 | 6 730.54 | 8 971.13 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 2 000.00 | 2 000.00 | 3 000.00 | 1 500.00 | 2 600.00 |
| Other reserves | -1 500.00 | ||||
| Retained earnings | - 472.69 | - 384.74 | -1 071.62 | - 986.47 | -1 924.86 |
| Profit of the financial year | 2 087.95 | 2 313.11 | 1 585.16 | 1 661.61 | 2 641.41 |
| Shareholders equity total | 3 715.26 | 4 028.38 | 2 113.54 | 2 275.14 | 3 416.55 |
| Provisions | 7.04 | 6.22 | |||
| Non-current other liabilities | 836.96 | ||||
| Non-current liabilities total | 836.96 | ||||
| Current loans from credit institutions | 2.88 | ||||
| Current trade creditors | 44.09 | 40.30 | 53.69 | 94.24 | 161.84 |
| Current owed to group member | 716.27 | 5 753.37 | 2 471.22 | 1 845.60 | |
| Short-term deferred tax liabilities | 80.27 | 25.30 | 3.16 | 181.02 | |
| Other non-interest bearing current liabilities | 2 806.26 | 1 204.82 | 1 430.05 | 1 886.79 | 3 357.02 |
| Current liabilities total | 2 930.62 | 1 986.69 | 7 237.11 | 4 455.40 | 5 548.36 |
| Balance sheet total (liabilities) | 7 489.89 | 6 015.06 | 9 350.64 | 6 730.54 | 8 971.13 |
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.