CLOOS ADVICE ApS — Credit Rating and Financial Key Figures
CVR number: 36449322
Sanderumvej 16 B, Sanderum 5250 Odense SV
hhy@cloos-advice.com
tel: 53851746
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 544.34 | 1 590.01 | 1 834.98 | 2 468.57 | 2 555.60 |
| Employee benefit expenses | -1 393.65 | -1 412.07 | -1 575.01 | -1 998.04 | -2 252.24 |
| Total depreciation | -39.51 | -43.17 | -10.95 | -0.59 | -0.59 |
| EBIT | 111.18 | 134.77 | 249.02 | 469.95 | 302.76 |
| Other financial income | 0.00 | 0.18 | 1.23 | 1.66 | |
| Other financial expenses | -15.17 | -17.63 | -12.99 | -24.33 | -32.43 |
| Pre-tax profit | 96.02 | 117.33 | 236.02 | 446.85 | 271.99 |
| Income taxes | -23.82 | -27.15 | -53.14 | - 100.83 | -61.45 |
| Net earnings | 72.20 | 90.17 | 182.88 | 346.02 | 210.55 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4.12 | 3.53 | 2.94 | 2.35 | 1.77 |
| Machinery and equipment | 58.73 | 10.36 | |||
| Tangible assets total | 62.85 | 13.89 | 2.94 | 2.35 | 1.77 |
| Other receivables | 6.04 | 9.07 | 9.07 | 9.07 | 9.07 |
| Investments total | 6.04 | 9.07 | 9.07 | 9.07 | 9.07 |
| Long term receivables total | |||||
| Finished products/goods | 1.38 | 1.84 | 0.93 | 0.76 | 0.43 |
| Inventories total | 1.38 | 1.84 | 0.93 | 0.76 | 0.43 |
| Current trade debtors | 369.48 | 377.14 | 400.91 | 204.30 | 476.49 |
| Prepayments and accrued income | 58.95 | 48.51 | 39.80 | 45.91 | 63.90 |
| Current other receivables | 541.40 | 222.89 | 272.41 | 578.45 | 552.50 |
| Current deferred tax assets | 2.30 | 6.10 | |||
| Short term receivables total | 972.13 | 654.64 | 713.12 | 828.66 | 1 092.89 |
| Cash and bank deposits | 162.85 | 209.44 | 123.74 | 533.22 | 238.89 |
| Cash and cash equivalents | 162.85 | 209.44 | 123.74 | 533.22 | 238.89 |
| Balance sheet total (assets) | 1 205.24 | 888.88 | 849.80 | 1 374.05 | 1 343.05 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 100.00 | 150.00 | 200.00 | 200.00 |
| Retained earnings | 51.24 | 23.44 | -36.39 | -53.51 | 92.51 |
| Profit of the financial year | 72.20 | 90.17 | 182.88 | 346.02 | 210.55 |
| Shareholders equity total | 273.44 | 263.61 | 346.49 | 542.51 | 553.06 |
| Provisions | 4.20 | 5.40 | 4.30 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.50 | 0.40 | 16.46 | 6.93 | |
| Current trade creditors | 48.75 | 31.56 | 38.37 | 166.42 | 26.90 |
| Current owed to participating | 23.77 | 102.60 | 26.85 | 22.77 | 27.95 |
| Current owed to group member | 302.94 | 205.09 | 187.49 | 194.44 | 389.85 |
| Short-term deferred tax liabilities | 22.75 | 30.94 | 43.03 | 99.00 | 61.60 |
| Other non-interest bearing current liabilities | 532.09 | 254.69 | 203.37 | 311.78 | 266.35 |
| Accruals and deferred income | 15.26 | 6.10 | |||
| Current liabilities total | 931.80 | 625.27 | 499.11 | 826.14 | 785.69 |
| Balance sheet total (liabilities) | 1 205.24 | 888.88 | 849.80 | 1 374.05 | 1 343.05 |
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.