A-CONSULT HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 20373776
Damhus Boulevard 85, 2610 Rødovre
tel: 38330280
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 43.17 | - 456.85 | - 440.34 | - 498.37 | - 633.50 |
| Employee benefit expenses | - 505.14 | - 515.89 | - 356.67 | - 955.74 | - 805.53 |
| Total depreciation | - 214.90 | - 214.90 | - 214.90 | - 214.90 | |
| EBIT | - 676.86 | -1 187.64 | -1 011.91 | -1 669.01 | -1 439.03 |
| Other financial income | 267.48 | 306.72 | 154.42 | 40.75 | 129.85 |
| Other financial expenses | -7.08 | -18.26 | -28.71 | - 343.68 | -28.95 |
| Reduction non-current investment assets | - 553.19 | ||||
| Income from other inv. held as non-curr. assets | - 231.20 | 196.81 | 1 585.78 | 70.41 | 83.34 |
| Net income from associates (fin.) | 1 380.08 | 424.59 | 742.01 | 939.66 | 555.66 |
| Pre-tax profit | 732.42 | - 277.78 | 1 441.60 | - 961.87 | -1 252.33 |
| Income taxes | -0.60 | 0.01 | 0.01 | ||
| Net earnings | 732.42 | - 278.38 | 1 441.60 | - 961.87 | -1 252.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 644.69 | 429.79 | 214.90 | ||
| Tangible assets total | 644.69 | 429.79 | 214.90 | ||
| Holdings in group member companies | 2 792.10 | 2 402.60 | 3 143.76 | 2 243.68 | 2 132.34 |
| Investments total | 2 792.10 | 2 402.60 | 3 143.76 | 2 243.68 | 2 132.34 |
| Non-curr. owed by group member comp. | 50.00 | ||||
| Non-current loans receivable | 218.52 | 415.32 | 2 001.10 | 1 861.51 | 1 847.36 |
| Non-current other receivables | 520.27 | 530.67 | 541.29 | 553.19 | |
| Long term receivables total | 738.79 | 946.00 | 2 542.39 | 2 414.71 | 1 897.35 |
| Inventories total | |||||
| Current trade debtors | 36.67 | 30.17 | 18.41 | ||
| Current amounts owed by group member comp. | 315.34 | 15.43 | 15.99 | 10.80 | 47.37 |
| Current other receivables | 1 819.10 | 104.78 | 103.39 | 106.35 | 63.97 |
| Current deferred tax assets | 9.64 | 5.66 | 6.34 | 6.49 | |
| Short term receivables total | 2 180.75 | 156.04 | 119.38 | 141.89 | 117.82 |
| Other current investments | 1 283.34 | 1 520.67 | 1 794.10 | 1 321.36 | 1 571.67 |
| Cash and bank deposits | 3 419.79 | 4 883.37 | 3 443.52 | 3 571.95 | 2 352.87 |
| Cash and cash equivalents | 4 703.13 | 6 404.04 | 5 237.62 | 4 893.31 | 3 924.55 |
| Balance sheet total (assets) | 11 059.45 | 10 338.48 | 11 258.05 | 9 693.59 | 8 072.06 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 400.00 | 400.00 |
| Shares repurchased | 400.00 | 400.00 | 600.00 | 600.00 | 125.29 |
| Other reserves | 1 566.74 | 1 515.26 | 2 256.42 | 2 789.71 | 2 664.21 |
| Retained earnings | 7 886.95 | 8 258.57 | 6 638.18 | 6 742.58 | 5 785.55 |
| Profit of the financial year | 732.42 | - 278.38 | 1 441.60 | - 961.87 | -1 252.33 |
| Shareholders equity total | 10 786.11 | 10 095.45 | 11 136.20 | 9 570.42 | 7 722.72 |
| Non-current other liabilities | 22.68 | ||||
| Non-current liabilities total | 22.68 | ||||
| Current loans from credit institutions | 7.78 | 3.88 | |||
| Current trade creditors | 47.91 | 35.58 | 38.00 | 38.00 | 38.00 |
| Current owed to group member | 22.54 | ||||
| Other non-interest bearing current liabilities | 225.43 | 184.78 | 83.85 | 77.39 | 284.93 |
| Current liabilities total | 273.34 | 220.35 | 121.85 | 123.17 | 349.34 |
| Balance sheet total (liabilities) | 11 059.45 | 10 338.48 | 11 258.05 | 9 693.59 | 8 072.06 |
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.