I DO MERCH ApS — Credit Rating and Financial Key Figures
CVR number: 10117461
Vesterbrogade 26, 1620 København V
karina@idomerch.dk
tel: 61669688
www.idomerch.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 527.74 | ||||
| External services | - 433.72 | ||||
| Gross profit | 94.02 | 150.71 | 216.18 | 261.77 | 288.06 |
| Employee benefit expenses | - 146.97 | - 166.81 | - 192.59 | - 227.00 | - 262.48 |
| EBIT | -52.95 | -16.10 | 23.59 | 34.77 | 25.59 |
| Other financial income | 69.00 | 46.00 | 0.63 | 5.54 | 0.39 |
| Other financial expenses | -1.16 | -0.86 | -1.04 | -2.23 | -1.08 |
| Pre-tax profit | 14.89 | 29.04 | 23.18 | 38.08 | 24.90 |
| Income taxes | 3.27 | -6.36 | -0.18 | -12.01 | -9.51 |
| Net earnings | 18.16 | 22.68 | 22.99 | 26.07 | 15.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| Long term receivables total | |||||
| Finished products/goods | 4.97 | 5.14 | |||
| Inventories total | 4.97 | 5.14 | |||
| Current trade debtors | 3.37 | 29.51 | 82.13 | 50.66 | 169.65 |
| Prepayments and accrued income | 4.48 | 3.91 | 2.31 | 6.15 | 2.16 |
| Current other receivables | 5.57 | 36.72 | 38.81 | 33.36 | 36.81 |
| Short term receivables total | 13.42 | 70.14 | 123.25 | 90.17 | 208.63 |
| Cash and bank deposits | 94.58 | 31.41 | 33.52 | 119.69 | 101.62 |
| Cash and cash equivalents | 94.58 | 31.41 | 33.52 | 119.69 | 101.62 |
| Balance sheet total (assets) | 114.18 | 107.73 | 162.95 | 221.01 | 321.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 137.19 | - 119.03 | -96.35 | -73.36 | -47.29 |
| Profit of the financial year | 18.16 | 22.68 | 22.99 | 26.07 | 15.39 |
| Shareholders equity total | 5.97 | 28.65 | 51.65 | 77.71 | 93.10 |
| Provisions | 20.28 | 8.04 | |||
| Non-current deferred tax liabilities | 9.23 | 16.85 | 20.23 | 20.52 | |
| Non-current liabilities total | 9.23 | 16.85 | 20.23 | 20.52 | |
| Current trade creditors | 53.62 | 19.36 | 42.15 | 33.22 | 75.72 |
| Other non-interest bearing current liabilities | 34.31 | 42.45 | 52.30 | 89.85 | 132.22 |
| Current liabilities total | 87.93 | 61.81 | 94.45 | 123.07 | 207.94 |
| Balance sheet total (liabilities) | 114.18 | 107.73 | 162.95 | 221.01 | 321.56 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.