New Practices A/S — Credit Rating and Financial Key Figures
CVR number: 38917692
Frederiksborggade 41, 1360 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 024.87 | 3 373.17 | 3 745.37 | 2 018.96 | 2 327.55 |
| Employee benefit expenses | -1 837.87 | -1 210.51 | -1 127.72 | -1 212.42 | -1 169.85 |
| Total depreciation | -22.80 | -70.21 | -70.21 | -70.21 | -63.21 |
| EBIT | 1 164.20 | 2 092.45 | 2 547.45 | 736.33 | 1 094.50 |
| Other financial income | 52.00 | 70.54 | |||
| Other financial expenses | -18.94 | -34.20 | -34.55 | -60.68 | - 133.03 |
| Pre-tax profit | 1 145.26 | 2 058.24 | 2 512.90 | 727.65 | 1 032.00 |
| Income taxes | - 255.58 | - 457.77 | - 554.41 | - 165.28 | - 236.23 |
| Net earnings | 889.68 | 1 600.48 | 1 958.49 | 562.37 | 795.77 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 321.24 | 251.03 | 180.82 | 110.61 | 47.41 |
| Tangible assets total | 321.24 | 251.03 | 180.82 | 110.61 | 47.41 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 911.03 | 962.46 | 1 187.06 | 786.40 | 311.55 |
| Current other receivables | 375.00 | 375.00 | 1 675.00 | 1 727.00 | 1 772.00 |
| Current deferred tax assets | 71.21 | 7.44 | |||
| Short term receivables total | 1 286.03 | 1 337.46 | 2 862.06 | 2 584.61 | 2 090.99 |
| Cash and bank deposits | 1 261.51 | 3 232.38 | 1 127.44 | 1 789.49 | 1 821.85 |
| Cash and cash equivalents | 1 261.51 | 3 232.38 | 1 127.44 | 1 789.49 | 1 821.85 |
| Balance sheet total (assets) | 2 868.78 | 4 820.87 | 4 170.33 | 4 484.72 | 3 960.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 850.00 | 1 600.00 | 1 950.00 | 900.00 | 800.00 |
| Other reserves | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Retained earnings | - 517.09 | -1 227.41 | -1 576.94 | - 518.44 | - 756.08 |
| Profit of the financial year | 889.68 | 1 600.48 | 1 958.49 | 562.37 | 795.77 |
| Shareholders equity total | 2 097.59 | 2 848.06 | 3 206.56 | 1 818.92 | 1 714.70 |
| Provisions | 14.00 | 12.87 | 8.01 | 0.51 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 20.07 | 16.39 | 16.37 | 13.34 | 27.17 |
| Current trade creditors | 15.38 | 18.45 | 15.91 | 17.95 | 15.00 |
| Current owed to participating | 11.22 | 454.03 | 35.71 | 1 880.24 | 1 979.63 |
| Short-term deferred tax liabilities | 241.58 | 74.90 | 307.26 | 36.18 | |
| Other non-interest bearing current liabilities | 468.94 | 1 396.16 | 580.51 | 753.75 | 187.57 |
| Current liabilities total | 757.19 | 1 959.94 | 955.76 | 2 665.28 | 2 245.55 |
| Balance sheet total (liabilities) | 2 868.78 | 4 820.87 | 4 170.33 | 4 484.72 | 3 960.25 |
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.