INTERACOUSTICS A/S — Credit Rating and Financial Key Figures
CVR number: 15015446
Audiometer Alle 1, 5500 Middelfart
info@interacoustics.com
tel: 63713555
www.interacoustics.com
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 566.08 | 542.92 | 692.79 | 891.38 | 915.42 |
| Other operating income | 63.78 | 42.10 | |||
| Costs of manufacturing | - 437.38 | - 591.34 | - 595.47 | ||
| Gross profit | 217.96 | 213.49 | 313.72 | 300.04 | 319.95 |
| Costs of management | -4.77 | -5.86 | -6.90 | ||
| Costs of distribution | -53.56 | -83.03 | -95.19 | ||
| EBIT | 99.76 | 103.93 | 197.07 | 211.15 | 217.86 |
| Other financial income | 1.94 | 5.92 | 17.02 | ||
| Other financial expenses | -1.26 | 2.82 | 12.03 | ||
| Pre-tax profit | 77.69 | 84.54 | 197.76 | 278.03 | 280.18 |
| Income taxes | -41.19 | -59.57 | -58.16 | ||
| Net earnings | 77.69 | 84.54 | 156.56 | 218.46 | 222.02 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 51.37 | 278.50 | 244.70 | ||
| Intangible assets total | 51.37 | 278.50 | 244.70 | ||
| Land and waters | 83.34 | 82.82 | 95.50 | ||
| Buildings | 3.49 | 3.18 | 3.22 | ||
| Machinery and equipment | 1.83 | 3.68 | 14.57 | ||
| Advance payments and construction in progress | 7.99 | 7.19 | |||
| Tangible assets total | 88.66 | 97.68 | 120.48 | ||
| Other receivables | 499.99 | 593.36 | |||
| Investments total | 499.99 | 593.36 | |||
| Long term receivables total | |||||
| Semifinished products | 11.99 | 5.65 | 8.23 | ||
| Raw materials and consumables | 156.92 | 267.12 | 333.67 | ||
| Finished products/goods | 14.06 | 15.88 | 26.61 | ||
| Inventories total | 182.98 | 288.65 | 368.51 | ||
| Current trade debtors | 22.63 | 31.55 | 24.34 | ||
| Current amounts owed by group member comp. | 201.66 | 217.26 | 280.00 | ||
| Prepayments and accrued income | 3.85 | 8.56 | 6.63 | ||
| Current other receivables | 6.20 | 8.12 | 5.28 | ||
| Short term receivables total | 234.34 | 265.48 | 316.24 | ||
| Cash and bank deposits | 0.47 | 2.51 | |||
| Cash and cash equivalents | 0.47 | 2.51 | |||
| Balance sheet total (assets) | 499.99 | 593.36 | 557.81 | 932.82 | 1 049.93 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 419.00 | 503.69 | 5.00 | 5.00 | 5.00 |
| Shares repurchased | 125.00 | 225.00 | |||
| Retained earnings | -77.69 | -84.54 | 274.26 | 394.62 | 370.36 |
| Profit of the financial year | 77.69 | 84.54 | 156.56 | 218.46 | 222.02 |
| Shareholders equity total | 419.00 | 503.69 | 435.82 | 743.09 | 822.38 |
| Provisions | 12.79 | 70.56 | 71.71 | ||
| Non-current leasing loans | 0.54 | 0.65 | 0.82 | ||
| Non-current deferred tax liabilities | 12.00 | 12.02 | 12.45 | ||
| Non-current liabilities total | 12.54 | 12.67 | 13.27 | ||
| Current loans from credit institutions | 1.48 | 2.09 | 4.36 | ||
| Advances received | 1.99 | 2.01 | 1.85 | ||
| Current trade creditors | 22.43 | 36.51 | 47.39 | ||
| Current owed to group member | 17.33 | 19.28 | 14.94 | ||
| Short-term deferred tax liabilities | 39.91 | 35.73 | 56.90 | ||
| Other non-interest bearing current liabilities | 13.51 | 10.90 | 17.12 | ||
| Current liabilities total | 96.66 | 106.51 | 142.57 | ||
| Balance sheet total (liabilities) | 419.00 | 503.69 | 557.81 | 932.82 | 1 049.93 |
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.