Dansk Befordrings center ApS — Credit Rating and Financial Key Figures
CVR number: 40095861
Produktionsvej 1, 2600 Glostrup
Danskbefordringkursus@gmail.dk
tel: 23980870
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 484.27 | 742.53 | 1 192.73 | 429.95 | 427.24 |
| Employee benefit expenses | - 213.91 | - 352.22 | - 574.32 | - 328.52 | - 362.22 |
| Other operating expenses | - 266.19 | - 385.60 | - 461.46 | ||
| Total depreciation | -5.00 | -5.00 | |||
| EBIT | 4.16 | -0.28 | 151.94 | 101.44 | 65.02 |
| Other financial expenses | -0.02 | -0.06 | -0.19 | -0.46 | -0.10 |
| Pre-tax profit | 4.15 | -0.34 | 151.75 | 100.98 | 64.93 |
| Income taxes | -1.74 | -8.89 | -40.72 | -23.54 | -17.53 |
| Net earnings | 2.41 | -9.23 | 111.03 | 77.44 | 47.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.00 | 15.00 | 15.00 | 15.00 | |
| Tangible assets total | 20.00 | 15.00 | 15.00 | 15.00 | |
| Other receivables | 28.90 | 28.90 | 28.90 | 28.90 | 31.20 |
| Investments total | 28.90 | 28.90 | 28.90 | 28.90 | 31.20 |
| Non-current other receivables | 55.52 | ||||
| Long term receivables total | 55.52 | ||||
| Inventories total | |||||
| Current trade debtors | 81.76 | 39.49 | 228.90 | 332.88 | |
| Current deferred tax assets | 8.00 | ||||
| Short term receivables total | 81.76 | 39.49 | 228.90 | 340.88 | |
| Cash and bank deposits | 5.52 | 1.92 | 264.43 | 152.94 | |
| Cash and cash equivalents | 5.52 | 1.92 | 264.43 | 152.94 | |
| Balance sheet total (assets) | 34.42 | 132.58 | 347.82 | 425.75 | 442.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 0.60 | 0.60 | |||
| Retained earnings | -0.60 | 1.81 | -46.82 | 64.21 | 141.65 |
| Profit of the financial year | 2.41 | -9.23 | 111.03 | 77.44 | 47.39 |
| Shareholders equity total | 2.41 | -6.82 | 104.21 | 181.65 | 229.04 |
| Non-current trade creditors | 8.75 | ||||
| Non-current other liabilities | 21.52 | ||||
| Non-current deferred tax liabilities | 1.74 | ||||
| Non-current liabilities total | 32.01 | ||||
| Current loans from credit institutions | 0.35 | ||||
| Current trade creditors | 25.00 | 17.63 | 41.66 | 50.01 | |
| Current owed to participating | 47.27 | 5.86 | 80.77 | ||
| Short-term deferred tax liabilities | 8.89 | 40.72 | 23.54 | 17.53 | |
| Other non-interest bearing current liabilities | 58.24 | 179.40 | 98.14 | 145.66 | |
| Current liabilities total | 139.40 | 243.60 | 244.10 | 213.56 | |
| Balance sheet total (liabilities) | 34.42 | 132.58 | 347.82 | 425.75 | 442.60 |
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.