Selskabet af 19. april 2012 A/S — Credit Rating and Financial Key Figures
CVR number: 34479372
Rødovre Centrum 1 R, 2610 Rødovre
jan@adv-wittenborn.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 635.00 | 19 858.00 | 17 314.91 | 26 697.40 | 16 955.20 |
| Employee benefit expenses | -15 566.00 | -17 261.00 | -18 468.44 | -29 050.86 | -11 525.43 |
| Other operating expenses | - 176.33 | ||||
| Total depreciation | -1 068.00 | -1 049.00 | - 910.10 | - 941.23 | - 282.75 |
| EBIT | 2 001.00 | 1 548.00 | -2 063.64 | -3 294.69 | 4 970.69 |
| Other financial income | 43.00 | 29.00 | 19.48 | 10.92 | 9.19 |
| Other financial expenses | -67.00 | -70.00 | -86.95 | - 245.59 | - 220.43 |
| Pre-tax profit | 1 977.00 | 1 507.00 | -2 131.11 | -3 529.35 | 4 759.45 |
| Income taxes | - 455.00 | - 357.00 | 455.51 | 737.89 | -1 061.63 |
| Net earnings | 1 522.00 | 1 150.00 | -1 675.60 | -2 791.47 | 3 697.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 910.00 | 744.00 | 373.13 | 153.20 | |
| Machinery and equipment | 1 468.00 | 1 496.00 | 1 198.95 | 1 649.33 | |
| Tangible assets total | 2 378.00 | 2 240.00 | 1 572.09 | 1 802.53 | |
| Holdings in group member companies | 325.00 | ||||
| Other receivables | 801.41 | 879.83 | |||
| Investments total | 325.00 | 801.41 | 879.83 | ||
| Non-current other receivables | 674.00 | 758.00 | |||
| Long term receivables total | 674.00 | 758.00 | |||
| Raw materials and consumables | 767.00 | 986.00 | 984.66 | 968.49 | |
| Inventories total | 767.00 | 986.00 | 984.66 | 968.49 | |
| Current trade debtors | 8 402.00 | 7 131.00 | 5 022.88 | 4 410.65 | 223.94 |
| Prepayments and accrued income | 587.00 | 905.00 | 780.72 | 533.36 | |
| Current other receivables | 733.00 | 1 827.00 | 2 323.03 | 1 994.45 | 3 074.77 |
| Current deferred tax assets | 52.00 | 481.11 | |||
| Short term receivables total | 9 722.00 | 9 863.00 | 8 178.62 | 7 419.58 | 3 298.71 |
| Cash and bank deposits | 280.00 | 3 097.00 | 999.48 | 5.58 | 2 709.85 |
| Cash and cash equivalents | 280.00 | 3 097.00 | 999.48 | 5.58 | 2 709.85 |
| Balance sheet total (assets) | 13 821.00 | 17 269.00 | 12 536.26 | 11 076.01 | 6 008.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 100.00 | 2 100.00 | 2 100.00 | 2 100.00 | 2 100.00 |
| Asset revaluation reserve | 480.61 | ||||
| Shares repurchased | 760.00 | 288.00 | 2 890.00 | ||
| Retained earnings | 798.00 | 2 032.00 | 3 182.91 | 1 507.31 | -3 693.55 |
| Profit of the financial year | 1 522.00 | 1 150.00 | -1 675.60 | -2 791.47 | 3 697.82 |
| Shareholders equity total | 5 180.00 | 5 570.00 | 3 607.31 | 1 296.45 | 4 994.27 |
| Provisions | 621.00 | 619.00 | 172.22 | ||
| Non-current loans from credit institutions | 614.00 | 898.00 | 955.70 | 508.30 | |
| Non-current owed to group member | 1 000.00 | ||||
| Non-current deferred tax liabilities | 907.93 | ||||
| Non-current liabilities total | 614.00 | 898.00 | 1 863.63 | 1 508.30 | |
| Current loans from credit institutions | 348.00 | 328.00 | 301.07 | 2 101.70 | |
| Advances received | 1 648.00 | 1 635.00 | |||
| Current trade creditors | 1 892.00 | 3 447.00 | 1 715.34 | 2 512.17 | 150.00 |
| Current owed to participating | 1 291.35 | ||||
| Current owed to group member | 283.00 | ||||
| Short-term deferred tax liabilities | 242.00 | 361.00 | 827.02 | ||
| Other non-interest bearing current liabilities | 3 276.00 | 4 128.00 | 3 245.09 | 2 366.03 | 37.27 |
| Accruals and deferred income | 1 631.60 | ||||
| Current liabilities total | 7 406.00 | 10 182.00 | 6 893.10 | 8 271.25 | 1 014.29 |
| Balance sheet total (liabilities) | 13 821.00 | 17 269.00 | 12 536.26 | 11 076.01 | 6 008.56 |
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.