INTERMESS ApS — Credit Rating and Financial Key Figures
CVR number: 21870706
Rådhusvej 2, 2920 Charlottenlund
tel: 45505027
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 41.11 | -11.73 | 41.20 | 1 354.88 | - 122.56 |
| Employee benefit expenses | -24.00 | ||||
| Total depreciation | -1.65 | -1.65 | -1.65 | ||
| EBIT | 15.46 | -13.38 | 39.55 | 1 354.88 | - 122.56 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -8.26 | -14.24 | -13.95 | -10.97 | -6.88 |
| Pre-tax profit | 7.21 | -27.62 | 25.60 | 1 343.91 | - 129.44 |
| Income taxes | -1.94 | 7.52 | -5.59 | - 251.65 | |
| Net earnings | 5.27 | -20.09 | 20.01 | 1 092.26 | - 129.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 575.68 | 574.03 | 572.38 | ||
| Machinery and equipment | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Tangible assets total | 585.67 | 584.03 | 582.38 | 10.00 | 10.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 144.82 | 37.12 | |||
| Current other receivables | 1 141.30 | 380.00 | 511.13 | 1 814.38 | 681.13 |
| Current deferred tax assets | 6.06 | 37.52 | 2.17 | 7.26 | |
| Short term receivables total | 1 147.37 | 417.52 | 658.11 | 1 858.75 | 681.13 |
| Cash and bank deposits | 4 698.29 | 171.39 | 985.06 | 401.53 | 1 456.36 |
| Cash and cash equivalents | 4 698.29 | 171.39 | 985.06 | 401.53 | 1 456.36 |
| Balance sheet total (assets) | 6 431.33 | 1 172.94 | 2 225.55 | 2 270.29 | 2 147.48 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 365.92 | 371.19 | 351.10 | 371.11 | 1 463.37 |
| Profit of the financial year | 5.27 | -20.09 | 20.01 | 1 092.26 | - 129.44 |
| Shareholders equity total | 2 496.19 | 476.10 | 496.11 | 1 588.37 | 1 458.93 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 0.26 | ||||
| Other non-interest bearing current liabilities | 3 935.14 | 696.84 | 1 729.18 | 681.92 | 688.55 |
| Current liabilities total | 3 935.14 | 696.84 | 1 729.44 | 681.92 | 688.55 |
| Balance sheet total (liabilities) | 6 431.33 | 1 172.94 | 2 225.55 | 2 270.29 | 2 147.48 |
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.