INTEAM ApS — Credit Rating and Financial Key Figures
CVR number: 27091733
Ritavej 8 B, 3060 Espergærde
tel: 70202370
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 733.91 | 1 489.04 | 2 040.72 | 1 872.81 | 1 877.89 |
| Employee benefit expenses | - 616.33 | - 662.08 | -1 312.91 | -1 512.67 | -1 490.04 |
| Other operating expenses | - 195.00 | ||||
| Total depreciation | -13.39 | -2.41 | -14.44 | -12.03 | |
| EBIT | 1 104.20 | 824.56 | 713.37 | 348.12 | 192.85 |
| Other financial income | 7.08 | 1.01 | 0.26 | 8.94 | |
| Other financial expenses | -4.13 | -5.39 | -11.88 | -20.15 | |
| Pre-tax profit | 1 100.07 | 826.25 | 702.50 | 328.22 | 201.79 |
| Income taxes | - 251.06 | - 196.40 | - 167.05 | -80.20 | -55.52 |
| Net earnings | 849.01 | 629.86 | 535.45 | 248.02 | 146.27 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 26.47 | 12.03 | |||
| Tangible assets total | 26.47 | 12.03 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 523.04 | 159.10 | 119.66 | 321.94 | 1 080.23 |
| Current amounts owed by group member comp. | 144.87 | ||||
| Prepayments and accrued income | 63.00 | 34.44 | |||
| Current other receivables | 16.04 | 29.01 | 27.22 | 176.91 | |
| Current deferred tax assets | 2.14 | 4.46 | |||
| Short term receivables total | 602.08 | 335.13 | 181.32 | 326.39 | 1 257.13 |
| Cash and bank deposits | 962.01 | 852.54 | 1 087.72 | 777.22 | 159.14 |
| Cash and cash equivalents | 962.01 | 852.54 | 1 087.72 | 777.22 | 159.14 |
| Balance sheet total (assets) | 1 564.09 | 1 214.14 | 1 281.07 | 1 103.62 | 1 416.28 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 870.00 | 629.00 | 400.00 | 248.00 | |
| Other reserves | - 248.00 | ||||
| Retained earnings | - 840.13 | - 620.12 | - 390.27 | 145.18 | 145.20 |
| Profit of the financial year | 849.01 | 629.86 | 535.45 | 248.02 | 146.27 |
| Shareholders equity total | 1 003.88 | 763.73 | 670.18 | 518.20 | 416.48 |
| Provisions | 9.65 | 4.28 | |||
| Non-current liabilities total | |||||
| Advances received | 183.17 | ||||
| Current trade creditors | 13.50 | 195.86 | 13.50 | 13.50 | 383.32 |
| Current owed to participating | 1.76 | 1.76 | 0.29 | 0.44 | |
| Current owed to group member | 37.37 | 288.61 | 233.11 | 210.92 | |
| Short-term deferred tax liabilities | 238.74 | 208.19 | 160.63 | 88.94 | 51.06 |
| Other non-interest bearing current liabilities | 76.02 | 44.60 | 143.88 | 124.57 | 52.81 |
| Accruals and deferred income | 125.00 | 301.25 | |||
| Current liabilities total | 550.56 | 450.41 | 606.61 | 585.41 | 999.80 |
| Balance sheet total (liabilities) | 1 564.09 | 1 214.14 | 1 281.07 | 1 103.62 | 1 416.28 |
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.