Execution Aid ApS — Credit Rating and Financial Key Figures
CVR number: 38236679
Ledøje Nordre Gade 12, Ledøje 2765 Smørum
weye@theconsultingfirm.dk
tel: 29256111
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 109.68 | -79.23 | -20.98 | |
| Wages and salaries | -39.48 | -6.42 | ||
| Social security expenses | -39.48 | -6.42 | ||
| Employee benefit expenses | -22.81 | |||
| EBIT | -78.95 | 109.68 | - 102.04 | -20.98 |
| Other financial expenses | -19.25 | -15.30 | -0.48 | |
| Pre-tax profit | 90.43 | - 117.34 | -21.46 | |
| Income taxes | -5.59 | 7.67 | 7.22 | |
| Net earnings | 84.84 | - 109.67 | -14.23 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Development expenditure | 1 356.34 | 1 438.22 | 1 438.22 | 1 438.22 |
| Intangible assets total | 1 356.34 | 1 438.22 | 1 438.22 | 1 438.22 |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 29.19 | |||
| Current amounts owed by group member comp. | 26.29 | 322.91 | 23.80 | 23.80 |
| Prepayments and accrued income | 6.00 | |||
| Current other receivables | 17.85 | 3.35 | ||
| Current deferred tax assets | 298.48 | 2.50 | ||
| Short term receivables total | 324.77 | 369.95 | 29.80 | 29.66 |
| Cash and bank deposits | 250.00 | 165.24 | 95.79 | 77.00 |
| Cash and cash equivalents | 250.00 | 165.24 | 95.79 | 77.00 |
| Balance sheet total (assets) | 1 931.11 | 1 973.42 | 1 563.82 | 1 544.88 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 1 356.34 | 1 438.22 | 1 438.22 | 1 438.22 |
| Retained earnings | -1 356.34 | -1 438.22 | - 108.21 | - 217.88 |
| Profit of the financial year | 84.84 | - 109.67 | -14.23 | |
| Shareholders equity total | 50.00 | 134.84 | 1 270.35 | 1 256.11 |
| Provisions | 298.48 | 301.01 | 293.34 | 288.62 |
| Non-current owed to group member | 1 327.32 | |||
| Non-current other liabilities | 1 314.18 | 0.15 | ||
| Non-current liabilities total | 1 314.18 | 1 327.32 | 0.15 | |
| Current owed to participating | 0.60 | |||
| Current owed to group member | 200.00 | 200.00 | ||
| Short-term deferred tax liabilities | 3.06 | |||
| Other non-interest bearing current liabilities | 68.45 | 6.59 | 0.14 | |
| Current liabilities total | 268.45 | 210.25 | 0.14 | |
| Balance sheet total (liabilities) | 1 931.11 | 1 973.42 | 1 563.82 | 1 544.88 |
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.