Opus Group ApS — Credit Rating and Financial Key Figures
CVR number: 28971958
Flakhaven 1, 5000 Odense C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -61.00 | - 173.00 | - 138.00 | 4 060.00 | 17 147.00 |
| Employee benefit expenses | -5 746.00 | -18 721.00 | |||
| EBIT | -61.00 | - 173.00 | - 138.00 | -1 686.00 | -1 574.00 |
| Other financial income | 132.00 | 534.00 | 1 528.00 | 3 113.00 | 3 825.00 |
| Other financial expenses | - 353.00 | - 250.00 | -1 821.00 | -2 157.00 | -4 921.00 |
| Reduction non-current investment assets | 178.00 | ||||
| Net income from associates (fin.) | 6 280.00 | - 568.00 | 13 282.00 | 37 085.00 | 16 102.00 |
| Pre-tax profit | 5 998.00 | - 635.00 | 12 851.00 | 36 355.00 | 13 432.00 |
| Income taxes | 57.00 | -24.00 | 94.00 | 129.00 | 586.00 |
| Net earnings | 6 055.00 | - 659.00 | 12 945.00 | 36 484.00 | 14 018.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 53 630.00 | 57 618.00 | 76 195.00 | 152 687.00 | 180 805.00 |
| Participating interests | 577.00 | 479.00 | 9 652.00 | 268.00 | |
| Investments total | 54 207.00 | 58 097.00 | 85 847.00 | 152 955.00 | 180 805.00 |
| Non-current loans receivable | 689.00 | 511.00 | 511.00 | 511.00 | 511.00 |
| Long term receivables total | 689.00 | 511.00 | 511.00 | 511.00 | 511.00 |
| Inventories total | |||||
| Current trade debtors | 15.00 | ||||
| Current amounts owed by group member comp. | 21 619.00 | 35 645.00 | 42 971.00 | 28 620.00 | 28 452.00 |
| Current owed by particip. interest comp. | 1 901.00 | 1 927.00 | 342.00 | 775.00 | |
| Prepayments and accrued income | 236.00 | ||||
| Current other receivables | 138.00 | 113.00 | 186.00 | 120.00 | 5.00 |
| Current deferred tax assets | 1 041.00 | 250.00 | 1 332.00 | 489.00 | 586.00 |
| Short term receivables total | 24 699.00 | 37 935.00 | 44 831.00 | 30 004.00 | 29 294.00 |
| Cash and bank deposits | 79.00 | 4 712.00 | 2 184.00 | 1 913.00 | 24 459.00 |
| Cash and cash equivalents | 79.00 | 4 712.00 | 2 184.00 | 1 913.00 | 24 459.00 |
| Balance sheet total (assets) | 79 674.00 | 101 255.00 | 133 373.00 | 185 383.00 | 235 069.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 1 000.00 | 710.00 | ||
| Other reserves | 22 561.00 | 12 605.00 | 27 146.00 | 32 684.00 | 34 203.00 |
| Retained earnings | 13 700.00 | 29 512.00 | 13 523.00 | 18 881.00 | 53 118.00 |
| Profit of the financial year | 6 055.00 | - 659.00 | 12 945.00 | 36 484.00 | 14 018.00 |
| Shareholders equity total | 42 441.00 | 41 583.00 | 54 239.00 | 89 174.00 | 102 174.00 |
| Provisions | 1 727.00 | 2 175.00 | 968.00 | 6 703.00 | |
| Non-current deferred tax liabilities | 312.00 | 386.00 | |||
| Non-current liabilities total | 312.00 | 386.00 | |||
| Current loans from credit institutions | 23 079.00 | ||||
| Current trade creditors | 234.00 | ||||
| Current owed to group member | 30 534.00 | 57 875.00 | 76 901.00 | 91 918.00 | 97 966.00 |
| Short-term deferred tax liabilities | 2 299.00 | ||||
| Other non-interest bearing current liabilities | 6 699.00 | 70.00 | 58.00 | 3 011.00 | 2 228.00 |
| Current liabilities total | 37 233.00 | 57 945.00 | 76 959.00 | 94 929.00 | 125 806.00 |
| Balance sheet total (liabilities) | 79 674.00 | 101 255.00 | 133 373.00 | 185 383.00 | 235 069.00 |
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.