IN-EST ApS — Credit Rating and Financial Key Figures
CVR number: 33374542
Suomisvej 4, 1927 Frederiksberg C
pbaaring@gmail.com
tel: 31535217
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 49.00 | 110.46 | 255.84 | 163.79 | 121.86 |
| External services | -44.17 | -55.40 | -25.57 | -89.69 | - 171.37 |
| Gross profit | 4.83 | 55.06 | 230.28 | 74.11 | -49.51 |
| Wages and salaries | -90.00 | - 169.16 | - 163.37 | ||
| Social security expenses | -10.41 | -9.82 | |||
| EBIT | 4.83 | -45.35 | 51.30 | -89.26 | -49.51 |
| Other financial income | 0.61 | 0.04 | |||
| Other financial expenses | -2.82 | -9.91 | 10.14 | -38.69 | -19.75 |
| Income from other inv. held as non-curr. assets | 20.98 | 81.64 | - 421.04 | 302.88 | 78.36 |
| Pre-tax profit | 22.99 | 26.99 | - 299.83 | 174.93 | 9.10 |
| Income taxes | -4.60 | -9.38 | 18.77 | -9.08 | |
| Net earnings | 18.39 | 26.99 | - 309.21 | 193.70 | 0.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.36 | 5.36 | 29.86 | 29.86 | 29.86 |
| Tangible assets total | 5.36 | 5.36 | 29.86 | 29.86 | 29.86 |
| Holdings in group member companies | 419.60 | 485.18 | 64.14 | 337.02 | 309.89 |
| Participating interests | 68.98 | 68.98 | 68.98 | ||
| Investments total | 419.60 | 485.18 | 133.13 | 406.00 | 378.88 |
| Long term receivables total | |||||
| Finished products/goods | 50.93 | 56.06 | 213.31 | 195.88 | |
| Inventories total | 50.93 | 56.06 | 213.31 | 195.88 | |
| Current trade debtors | 12.79 | 23.38 | 9.25 | 9.25 | 4.25 |
| Current amounts owed by group member comp. | 50.28 | 216.22 | |||
| Current other receivables | 81.40 | 92.98 | 263.29 | 173.67 | 198.84 |
| Current deferred tax assets | 8.00 | 8.00 | 10.00 | 2.00 | |
| Short term receivables total | 94.19 | 174.64 | 496.76 | 192.92 | 205.09 |
| Cash and bank deposits | 8.25 | 3.00 | 4.00 | 3.90 | 4.11 |
| Cash and cash equivalents | 8.25 | 3.00 | 4.00 | 3.90 | 4.11 |
| Balance sheet total (assets) | 527.40 | 719.11 | 719.81 | 846.00 | 813.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 5.61 | ||||
| Retained earnings | 155.75 | 174.14 | 121.13 | - 188.08 | |
| Profit of the financial year | 18.39 | 26.99 | - 309.21 | 193.70 | 0.02 |
| Shareholders equity total | 254.14 | 281.13 | - 108.08 | 85.61 | 85.63 |
| Non-current liabilities total | |||||
| Current owed to participating | 12.88 | ||||
| Current owed to group member | 58.65 | 30.93 | |||
| Short-term deferred tax liabilities | 7.34 | 8.38 | 1.44 | ||
| Other non-interest bearing current liabilities | 253.05 | 429.59 | 827.89 | 701.73 | 695.83 |
| Current liabilities total | 273.26 | 437.98 | 827.89 | 760.38 | 728.19 |
| Balance sheet total (liabilities) | 527.40 | 719.11 | 719.81 | 846.00 | 813.82 |
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.