IDRÆTSAKADEMIETS STU-UDDANNELSER ApS — Credit Rating and Financial Key Figures
CVR number: 31781418
Vesterlundvej 20, 2730 Herlev
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 504.55 | 3 982.18 | 4 394.30 | 5 760.05 | 6 076.41 |
| Gross profit | 4 504.55 | 3 982.18 | 4 394.30 | 5 760.05 | 6 076.41 |
| Employee benefit expenses | -1 932.73 | -2 986.20 | -2 765.50 | -3 225.33 | -4 464.51 |
| Other operating expenses | - 680.00 | - 737.99 | - 831.93 | -1 638.43 | -2 482.97 |
| Total depreciation | -6.38 | -10.98 | -10.98 | -26.54 | |
| EBIT | 1 891.82 | 251.60 | 785.89 | 885.31 | - 897.61 |
| Other financial expenses | -0.16 | -3.94 | -4.49 | -9.97 | |
| Pre-tax profit | 1 891.66 | 247.67 | 781.40 | 875.34 | - 897.61 |
| Income taxes | - 421.96 | -54.96 | - 179.30 | - 200.56 | 199.89 |
| Net earnings | 1 469.70 | 192.71 | 602.10 | 674.78 | - 697.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 48.50 | 37.52 | 26.54 | ||
| Tangible assets total | 48.50 | 37.52 | 26.54 | ||
| Other receivables | 315.57 | 315.57 | 315.57 | 315.57 | 102.38 |
| Investments total | 315.57 | 315.57 | 315.57 | 315.57 | 102.38 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 351.44 | 22.00 | 22.00 | 182.51 | 206.81 |
| Current amounts owed by group member comp. | 1 453.14 | 874.52 | 1 551.72 | 1 242.64 | |
| Prepayments and accrued income | 22.28 | 14.70 | 21.28 | 20.20 | 18.68 |
| Current other receivables | 39.01 | 36.59 | 49.73 | 54.87 | 17.66 |
| Current deferred tax assets | 198.88 | ||||
| Short term receivables total | 1 865.88 | 947.81 | 1 644.72 | 1 500.23 | 442.03 |
| Cash and bank deposits | 1 037.95 | 346.71 | 221.16 | 325.37 | 315.38 |
| Cash and cash equivalents | 1 037.95 | 346.71 | 221.16 | 325.37 | 315.38 |
| Balance sheet total (assets) | 3 219.40 | 1 658.59 | 2 218.97 | 2 167.70 | 859.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 1 400.00 | 875.00 | 675.00 | ||
| Retained earnings | -1 387.41 | 82.29 | - 600.00 | - 672.91 | 1.87 |
| Profit of the financial year | 1 469.70 | 192.71 | 602.10 | 674.78 | - 697.72 |
| Shareholders equity total | 1 882.29 | 675.00 | 1 277.09 | 1 076.87 | - 295.85 |
| Provisions | 1.01 | 1.01 | 1.01 | ||
| Non-current other liabilities | 37.54 | 144.55 | |||
| Non-current deferred tax liabilities | 146.72 | 154.47 | 154.47 | ||
| Non-current liabilities total | 37.54 | 144.55 | 146.72 | 154.47 | 154.47 |
| Advances received | 649.22 | 295.63 | 377.61 | 523.34 | 450.98 |
| Current owed to group member | 255.89 | ||||
| Short-term deferred tax liabilities | 421.96 | 53.95 | 179.30 | 200.56 | |
| Other non-interest bearing current liabilities | 228.39 | 488.46 | 237.24 | 211.45 | 294.29 |
| Current liabilities total | 1 299.57 | 838.03 | 794.15 | 935.35 | 1 001.16 |
| Balance sheet total (liabilities) | 3 219.40 | 1 658.59 | 2 218.97 | 2 167.70 | 859.78 |
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.