CRAWFORD DANMARK A/S — Credit Rating and Financial Key Figures
CVR number: 10665140
Vester Farimagsgade 6, 1606 København V
andiara.fleischer@crawco.no
tel: 33343060
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -24.56 | -53.35 | 12 899.10 | 13 986.95 | 11 741.95 |
| Employee benefit expenses | -12 271.54 | -14 938.73 | -12 882.54 | ||
| Total depreciation | -1 307.69 | -1 460.60 | -2 102.52 | ||
| EBIT | -24.56 | -53.35 | - 680.13 | -2 412.39 | -3 243.11 |
| Other financial income | 72.05 | 72.05 | 24.98 | 0.31 | 0.40 |
| Other financial expenses | -67.33 | -48.07 | -89.39 | ||
| Pre-tax profit | 47.49 | 18.70 | - 722.48 | -2 460.14 | -3 332.10 |
| Income taxes | 303.12 | - 134.24 | 531.21 | 745.10 | |
| Net earnings | 47.49 | 321.82 | - 856.72 | -1 928.93 | -2 587.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 5 125.22 | 4 612.70 | 4 100.18 | 2 854.86 | |
| Intangible assets total | 5 125.22 | 4 612.70 | 4 100.18 | 2 854.86 | |
| Buildings | 6.49 | 2.52 | 72.55 | 48.84 | |
| Machinery and equipment | 1 327.03 | 786.91 | 1 102.48 | 267.38 | |
| Tangible assets total | 1 333.52 | 789.43 | 1 175.03 | 316.23 | |
| Other receivables | 218.37 | 120.11 | 22.36 | ||
| Investments total | 218.37 | 120.11 | 22.36 | ||
| Non-curr. owed by group member comp. | 1 740.28 | ||||
| Deferred tax assets | 44.00 | ||||
| Long term receivables total | 1 784.28 | ||||
| Inventories total | |||||
| Current trade debtors | 2 461.67 | 2 771.03 | 3 168.74 | 2 265.84 | |
| Current amounts owed by group member comp. | 4 252.69 | 3 085.00 | 1 747.05 | 716.38 | |
| Prepayments and accrued income | 81.71 | 88.51 | 199.65 | 113.12 | |
| Current other receivables | 1 279.71 | 695.46 | 721.00 | 1 824.09 | |
| Current deferred tax assets | 738.17 | 225.01 | 655.32 | 1 372.42 | |
| Short term receivables total | 8 813.95 | 6 865.01 | 6 491.77 | 6 291.84 | |
| Cash and bank deposits | 335.92 | 64.63 | 600.00 | 200.00 | |
| Cash and cash equivalents | 335.92 | 64.63 | 600.00 | 200.00 | |
| Balance sheet total (assets) | 1 784.28 | 15 826.98 | 12 451.88 | 12 389.33 | 9 662.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 8 168.64 | 8 168.64 | 8 168.64 | 8 168.64 |
| Retained earnings | 1 214.79 | 1 262.28 | 1 584.10 | 727.38 | -1 201.55 |
| Profit of the financial year | 47.49 | 321.82 | - 856.72 | -1 928.93 | -2 587.00 |
| Shareholders equity total | 1 762.28 | 9 752.73 | 8 896.01 | 6 967.08 | 4 380.08 |
| Non-current leasing loans | 563.02 | 92.14 | 779.53 | 160.03 | |
| Non-current liabilities total | 563.02 | 92.14 | 779.53 | 160.03 | |
| Current loans from credit institutions | 719.82 | 636.76 | 372.19 | 302.21 | |
| Advances received | 1 567.27 | 1 227.02 | 771.86 | 833.15 | |
| Current trade creditors | 22.00 | 569.95 | 502.71 | 393.40 | 354.37 |
| Current owed to group member | 90.93 | 737.83 | |||
| Short-term deferred tax liabilities | 82.10 | ||||
| Other non-interest bearing current liabilities | 2 563.27 | 1 097.24 | 3 023.16 | 2 895.25 | |
| Current liabilities total | 22.00 | 5 511.23 | 3 463.72 | 4 642.72 | 5 122.82 |
| Balance sheet total (liabilities) | 1 784.28 | 15 826.98 | 12 451.88 | 12 389.33 | 9 662.92 |
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.