Danish Royal Service ApS — Credit Rating and Financial Key Figures
CVR number: 40779116
Stamholmen 111 A, 2650 Hvidovre
info@danishroyalservice.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 3 206.11 | 3 270.53 | 2 651.87 | 1 118.12 |
| Employee benefit expenses | -3 236.93 | -2 470.12 | -2 559.18 | -2 626.29 |
| Total depreciation | -20.89 | -15.67 | -47.00 | |
| EBIT | -30.82 | 779.52 | 77.02 | -1 555.17 |
| Other financial income | 7.88 | |||
| Other financial expenses | -0.76 | -25.55 | -11.58 | -28.47 |
| Pre-tax profit | -31.58 | 753.97 | 65.43 | -1 575.77 |
| Income taxes | - 165.87 | -14.39 | -32.29 | |
| Net earnings | -31.58 | 588.09 | 51.04 | -1 608.05 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 57.10 | 62.67 | 47.00 | |
| Tangible assets total | 57.10 | 62.67 | 47.00 | |
| Other receivables | 13.80 | 23.68 | 23.68 | |
| Investments total | 13.80 | 23.68 | 23.68 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 338.07 | 310.90 | 314.27 | 378.08 |
| Current other receivables | 70.69 | 70.69 | 254.98 | 494.13 |
| Short term receivables total | 408.77 | 381.59 | 569.25 | 872.20 |
| Cash and bank deposits | 253.13 | 849.90 | 191.72 | 25.11 |
| Cash and cash equivalents | 253.13 | 849.90 | 191.72 | 25.11 |
| Balance sheet total (assets) | 732.80 | 1 317.84 | 831.65 | 897.31 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -31.58 | 556.51 | 607.55 | |
| Profit of the financial year | -31.58 | 588.09 | 51.04 | -1 608.05 |
| Shareholders equity total | 8.42 | 596.51 | 647.55 | - 960.50 |
| Non-current liabilities total | ||||
| Current trade creditors | 16.36 | 47.45 | 15.13 | 1.24 |
| Current owed to participating | 6.85 | |||
| Short-term deferred tax liabilities | 165.87 | 14.39 | 32.29 | |
| Other non-interest bearing current liabilities | 708.02 | 508.00 | 154.58 | 1 817.44 |
| Current liabilities total | 724.38 | 721.32 | 184.10 | 1 857.81 |
| Balance sheet total (liabilities) | 732.80 | 1 317.84 | 831.65 | 897.31 |
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.