COSESY A/S — Credit Rating and Financial Key Figures
CVR number: 34897409
Viengevej 100, 8240 Risskov
contact@cosesy.com
tel: 65711224
www.cosesy.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 186.88 | 3 670.94 | 2 522.85 | 3 681.24 | 3 112.93 |
| Employee benefit expenses | -1 413.26 | -3 184.14 | -2 043.42 | -3 302.49 | -2 647.28 |
| Total depreciation | - 499.94 | - 565.26 | - 419.20 | - 361.81 | - 439.48 |
| EBIT | 273.69 | -78.46 | 60.23 | 16.94 | 26.16 |
| Other financial income | 0.21 | 0.10 | 0.02 | 1.83 | |
| Other financial expenses | -7.79 | -11.58 | -11.11 | -12.03 | -11.70 |
| Net income from associates (fin.) | -7.85 | 1.77 | -11.65 | 11.66 | |
| Pre-tax profit | 258.25 | -88.17 | 37.46 | 16.59 | 16.30 |
| Income taxes | -52.76 | 19.00 | -12.41 | -1.10 | -4.00 |
| Net earnings | 205.49 | -69.17 | 25.05 | 15.49 | 12.30 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 637.93 | 394.66 | 311.07 | 353.46 | 480.81 |
| Goodwill | 40.00 | 20.00 | 63.64 | 31.82 | |
| Intangible assets total | 677.93 | 414.66 | 311.07 | 417.09 | 512.63 |
| Tangible assets total | |||||
| Participating interests | 18.22 | 19.99 | 8.34 | ||
| Other receivables | 14.38 | 46.20 | 46.20 | 46.20 | 51.20 |
| Investments total | 32.60 | 66.19 | 54.54 | 46.20 | 51.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 385.53 | 589.22 | 617.47 | 764.14 | 437.29 |
| Prepayments and accrued income | 51.25 | 52.38 | |||
| Current other receivables | 66.36 | 191.19 | 313.03 | 35.15 | 138.93 |
| Current deferred tax assets | 4.00 | ||||
| Short term receivables total | 451.89 | 831.67 | 982.89 | 799.30 | 580.22 |
| Cash and bank deposits | 378.82 | 1 274.32 | 997.03 | 238.44 | 384.22 |
| Cash and cash equivalents | 378.82 | 1 274.32 | 997.03 | 238.44 | 384.22 |
| Balance sheet total (assets) | 1 541.24 | 2 586.84 | 2 345.52 | 1 501.03 | 1 528.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 637.93 | 394.66 | 242.63 | 275.70 | 375.03 |
| Retained earnings | - 185.39 | 263.37 | 382.63 | 135.86 | 52.02 |
| Profit of the financial year | 205.49 | -69.17 | 25.05 | 15.49 | 12.30 |
| Shareholders equity total | 1 158.03 | 1 088.86 | 1 150.31 | 927.05 | 939.35 |
| Provisions | 96.00 | 77.00 | 60.90 | 62.00 | 66.00 |
| Non-current liabilities total | |||||
| Advances received | 230.30 | 29.98 | |||
| Current trade creditors | 44.64 | 133.25 | 212.40 | 196.63 | 221.80 |
| Short-term deferred tax liabilities | 28.51 | ||||
| Other non-interest bearing current liabilities | 242.57 | 1 057.43 | 893.40 | 285.37 | 301.12 |
| Current liabilities total | 287.21 | 1 420.98 | 1 134.31 | 511.98 | 522.93 |
| Balance sheet total (liabilities) | 1 541.24 | 2 586.84 | 2 345.52 | 1 501.03 | 1 528.27 |
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.