CUBION A/S — Credit Rating and Financial Key Figures
CVR number: 27705707
Ny Banegårdsgade 55, 8000 Aarhus C
cubion@cubion.dk
tel: 86181320
www.cubion.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 538.86 | 3 662.80 | 2 902.23 | 2 554.84 | 1 875.04 |
| Employee benefit expenses | -4 075.42 | -3 416.58 | -2 730.40 | -2 464.23 | -1 839.91 |
| EBIT | 463.43 | 246.22 | 171.83 | 90.61 | 35.13 |
| Other financial income | 3.12 | 3.51 | 0.76 | 1.73 | 1.66 |
| Other financial expenses | -8.86 | -7.71 | -5.19 | -1.69 | -0.26 |
| Pre-tax profit | 457.69 | 242.02 | 167.40 | 90.65 | 36.53 |
| Income taxes | - 101.23 | -53.65 | -37.46 | -21.34 | -8.95 |
| Net earnings | 356.47 | 188.38 | 129.94 | 69.31 | 27.58 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 532.44 | 1 432.88 | 1 460.22 | 1 274.40 | 363.75 |
| Current amounts owed by group member comp. | 23.35 | 39.90 | 36.71 | ||
| Prepayments and accrued income | 31.91 | 59.57 | 59.25 | 36.67 | 55.11 |
| Current other receivables | 112.50 | 175.01 | 57.16 | 57.19 | 53.56 |
| Current deferred tax assets | 4.87 | ||||
| Short term receivables total | 2 681.72 | 1 667.45 | 1 599.97 | 1 408.16 | 509.13 |
| Cash and bank deposits | 1 581.34 | 1 416.70 | 737.99 | 198.71 | 782.63 |
| Cash and cash equivalents | 1 581.34 | 1 416.70 | 737.99 | 198.71 | 782.63 |
| Balance sheet total (assets) | 4 263.05 | 3 084.15 | 2 337.97 | 1 606.87 | 1 291.76 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 356.47 | 188.38 | 129.94 | 69.31 | 27.58 |
| Retained earnings | - 206.47 | -38.38 | 20.06 | 80.70 | 122.42 |
| Profit of the financial year | 356.47 | 188.38 | 129.94 | 69.31 | 27.58 |
| Shareholders equity total | 1 006.47 | 838.38 | 779.94 | 719.30 | 677.58 |
| Non-current liabilities total | |||||
| Current trade creditors | 151.13 | 40.30 | 21.02 | 29.56 | 23.07 |
| Current owed to group member | 105.89 | 32.53 | |||
| Short-term deferred tax liabilities | 99.61 | 48.78 | 37.46 | 21.34 | 8.95 |
| Other non-interest bearing current liabilities | 2 867.80 | 2 056.17 | 1 499.55 | 835.85 | 582.15 |
| Accruals and deferred income | 32.15 | 68.00 | 0.82 | ||
| Current liabilities total | 3 256.59 | 2 245.77 | 1 558.03 | 887.57 | 614.18 |
| Balance sheet total (liabilities) | 4 263.05 | 3 084.15 | 2 337.97 | 1 606.87 | 1 291.76 |
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.