INSIDE DESIGN HOUSE ApS — Credit Rating and Financial Key Figures
CVR number: 33056028
Torskekaj 1, 6700 Esbjerg
tel: 70270003
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 386.00 | 1 326.00 | 1 657.00 | 1 681.00 | 1 088.79 |
| Employee benefit expenses | - 827.00 | - 719.00 | - 756.00 | - 747.00 | - 767.83 |
| Total depreciation | -21.00 | -19.00 | -1.00 | -21.00 | -12.79 |
| EBIT | 538.00 | 588.00 | 902.00 | 913.00 | 308.17 |
| Other financial income | 3.00 | 1.00 | 2.00 | 3.55 | |
| Other financial expenses | -4.00 | -6.00 | -8.00 | -10.00 | -2.26 |
| Pre-tax profit | 537.00 | 583.00 | 894.00 | 905.00 | 309.47 |
| Income taxes | - 120.00 | - 132.00 | - 198.00 | - 203.00 | -71.15 |
| Net earnings | 417.00 | 451.00 | 696.00 | 702.00 | 238.31 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 8.00 | 8.00 | 8.00 | 8.28 | |
| Long term receivables total | 8.00 | 8.00 | 8.00 | 8.28 | |
| Raw materials and consumables | 297.00 | 265.00 | 457.00 | 541.00 | 917.35 |
| Inventories total | 297.00 | 265.00 | 457.00 | 541.00 | 917.35 |
| Current trade debtors | 409.00 | 284.00 | 514.00 | 329.00 | 1 356.01 |
| Prepayments and accrued income | 16.00 | 55.00 | 37.00 | 54.00 | 55.64 |
| Current other receivables | 57.00 | 68.00 | |||
| Current deferred tax assets | 16.00 | ||||
| Short term receivables total | 441.00 | 396.00 | 619.00 | 383.00 | 1 411.65 |
| Cash and bank deposits | 512.00 | 1 053.00 | 1 541.00 | 1 561.00 | 779.59 |
| Cash and cash equivalents | 512.00 | 1 053.00 | 1 541.00 | 1 561.00 | 779.59 |
| Balance sheet total (assets) | 1 250.00 | 1 722.00 | 2 625.00 | 2 493.00 | 3 116.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 200.00 | 375.00 | 350.00 | |
| Retained earnings | -29.00 | 188.00 | 263.00 | 610.00 | 1 311.82 |
| Profit of the financial year | 417.00 | 451.00 | 696.00 | 702.00 | 238.31 |
| Shareholders equity total | 638.00 | 889.00 | 1 384.00 | 1 712.00 | 1 600.13 |
| Provisions | 6.00 | 2.00 | 6.00 | 6.00 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3.00 | 10.00 | 0.69 | ||
| Current trade creditors | 332.00 | 150.00 | 384.00 | 149.00 | 497.42 |
| Current owed to participating | 1.00 | 0.64 | |||
| Current owed to group member | 100.00 | 77.00 | 77.00 | 146.60 | |
| Short-term deferred tax liabilities | 110.00 | 202.00 | 199.00 | 71.15 | |
| Other non-interest bearing current liabilities | 253.00 | 414.00 | 461.00 | 284.00 | 266.99 |
| Accruals and deferred income | 24.00 | 53.00 | 115.00 | 55.00 | 527.25 |
| Current liabilities total | 612.00 | 827.00 | 1 239.00 | 775.00 | 1 510.74 |
| Balance sheet total (liabilities) | 1 250.00 | 1 722.00 | 2 625.00 | 2 493.00 | 3 116.87 |
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.