Danworks ApS — Credit Rating and Financial Key Figures
CVR number: 42730491
Kongsbjerg 23, 6640 Lunderskov
kaptajnpeer@gmail.com
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 3 633.09 | 7 405.76 |
Employee benefit expenses | -3 818.71 | -7 005.92 |
Other operating expenses | -25.00 | -11.47 |
Total depreciation | -44.97 | - 181.07 |
EBIT | - 255.58 | 207.30 |
Other financial income | 1.20 | 26.18 |
Other financial expenses | -16.76 | -42.51 |
Pre-tax profit | - 271.13 | 190.97 |
Income taxes | 39.78 | -63.24 |
Net earnings | - 231.35 | 127.73 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 248.31 | 146.50 |
Tangible assets total | 248.31 | 146.50 |
Other receivables | 119.52 | 210.65 |
Investments total | 119.52 | 210.65 |
Long term receivables total | ||
Raw materials and consumables | 197.78 | |
Inventories total | 197.78 | |
Current trade debtors | 2 205.42 | 206.04 |
Current amounts owed by group member comp. | 16.73 | |
Prepayments and accrued income | 35.32 | 38.06 |
Current other receivables | 147.74 | 546.62 |
Current deferred tax assets | 39.78 | |
Short term receivables total | 2 428.27 | 807.44 |
Cash and bank deposits | 79.58 | 703.16 |
Cash and cash equivalents | 79.58 | 703.16 |
Balance sheet total (assets) | 2 875.68 | 2 065.53 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | - 231.35 | |
Profit of the financial year | - 231.35 | 127.73 |
Shareholders equity total | - 191.35 | -63.62 |
Non-current liabilities total | ||
Advances received | 203.15 | |
Current trade creditors | 2 021.64 | 696.78 |
Current owed to participating | 75.70 | 24.25 |
Current owed to group member | 30.59 | |
Short-term deferred tax liabilities | 50.34 | |
Other non-interest bearing current liabilities | 902.19 | 1 124.04 |
Accruals and deferred income | 67.50 | |
Current liabilities total | 3 067.03 | 2 129.15 |
Balance sheet total (liabilities) | 2 875.68 | 2 065.53 |
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.