DANSK REVISION ODENSE GODKENDT REVISIONSAKTIESELSKAB — Credit Rating and Financial Key Figures
CVR number: 82218912
Langelinie 79, 5230 Odense M
www.danskrevision.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 463.82 | 15 962.69 | 15 609.73 | 17 343.05 | 20 008.78 |
| Employee benefit expenses | -11 849.89 | -11 437.63 | -11 864.74 | -11 848.63 | -14 076.51 |
| Total depreciation | - 182.17 | - 191.71 | - 166.17 | - 408.94 | - 579.35 |
| EBIT | 3 431.76 | 4 333.35 | 3 578.83 | 5 085.48 | 5 352.92 |
| Other financial income | 85.56 | 66.84 | 85.03 | 213.64 | 303.01 |
| Other financial expenses | - 186.78 | - 209.28 | - 305.33 | - 446.49 | - 517.12 |
| Net income from associates (fin.) | 53.26 | 183.34 | 210.31 | 100.37 | 100.20 |
| Pre-tax profit | 3 383.80 | 4 374.26 | 3 568.83 | 5 046.27 | 5 315.52 |
| Income taxes | - 819.29 | -1 543.98 | - 748.87 | -1 095.83 | -1 159.27 |
| Net earnings | 2 564.51 | 2 830.28 | 2 819.96 | 3 950.44 | 4 156.25 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 384.88 | 302.40 | 219.93 | 1 753.42 | 1 704.87 |
| Intangible assets total | 384.88 | 302.40 | 219.93 | 1 753.42 | 1 704.87 |
| Machinery and equipment | 279.69 | 187.14 | 103.45 | 237.85 | 84.51 |
| Tangible assets total | 279.69 | 187.14 | 103.45 | 237.85 | 84.51 |
| Holdings in group member companies | 79.05 | 209.35 | 236.06 | 126.31 | 126.04 |
| Investments total | 79.25 | 209.55 | 236.26 | 126.51 | 544.24 |
| Non-curr. owed by group member comp. | 2 635.44 | 2 635.44 | 3 985.44 | ||
| Non-current loans receivable | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current other receivables | 3 875.50 | 3 641.38 | |||
| Long term receivables total | 2 685.45 | 2 685.45 | 4 035.45 | 3 925.50 | 3 691.38 |
| Inventories total | |||||
| Current trade debtors | 8 231.01 | 7 990.16 | 7 233.70 | 8 433.50 | 8 303.65 |
| Current amounts owed by group member comp. | 27.17 | 516.28 | 952.07 | 774.67 | 2 253.11 |
| Prepayments and accrued income | 4.24 | 155.81 | 4.75 | 6.18 | 1.14 |
| Current other receivables | 2 590.43 | 1 936.50 | 1 605.96 | 1 573.79 | 2 104.50 |
| Short term receivables total | 10 852.85 | 10 598.76 | 9 796.49 | 10 788.14 | 12 662.40 |
| Balance sheet total (assets) | 14 282.11 | 13 983.30 | 14 391.57 | 16 831.41 | 18 687.40 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 600.00 | 2 800.00 | 3 000.00 | 3 950.00 | 4 150.00 |
| Other reserves | 0.44 | 0.34 | 0.06 | ||
| Retained earnings | -2 399.28 | -2 634.77 | -2 804.94 | -3 934.87 | -4 134.16 |
| Profit of the financial year | 2 564.51 | 2 830.28 | 2 819.96 | 3 950.44 | 4 156.25 |
| Shareholders equity total | 3 265.23 | 3 495.50 | 3 515.46 | 4 465.90 | 4 672.15 |
| Provisions | -0.00 | 458.54 | 347.00 | 366.12 | 439.31 |
| Non-current other liabilities | 511.48 | 522.23 | 540.50 | ||
| Non-current deferred tax liabilities | 819.29 | 1 085.45 | 860.41 | 1 537.93 | 1 564.37 |
| Non-current liabilities total | 1 330.78 | 1 607.67 | 1 400.91 | 1 537.93 | 1 564.37 |
| Current loans from credit institutions | 1 684.62 | 920.30 | 574.98 | 1 651.09 | 3 719.76 |
| Current trade creditors | 427.12 | 727.55 | 520.71 | 440.41 | 467.67 |
| Current owed to group member | 754.82 | 583.28 | 667.77 | 219.48 | |
| Short-term deferred tax liabilities | 456.93 | 819.29 | 1 085.45 | 860.41 | 1 076.71 |
| Other non-interest bearing current liabilities | 6 362.61 | 5 371.15 | 6 279.28 | 7 290.07 | 6 747.43 |
| Current liabilities total | 9 686.11 | 8 421.58 | 9 128.19 | 10 461.46 | 12 011.56 |
| Balance sheet total (liabilities) | 14 282.11 | 13 983.30 | 14 391.57 | 16 831.41 | 18 687.40 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.