SYSTEMCONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 33250363
Dalvangen 2, Kilden 9900 Frederikshavn
jc@s-con.dk
tel: 50431700
www.s-con.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 525.86 | 207.19 | 177.24 | 5.92 | -33.04 |
| Wages and salaries | - 203.67 | -71.87 | |||
| Social security expenses | -7.19 | -0.04 | |||
| Total depreciation | -22.10 | ||||
| EBIT | 315.00 | 113.17 | 177.24 | 5.92 | -33.04 |
| Other financial income | 0.62 | 10.14 | 13.74 | 15.34 | |
| Other financial expenses | -15.00 | 6.54 | -3.75 | -1.94 | -4.57 |
| Net income from associates (fin.) | 311.99 | 86.99 | 4.44 | 91.55 | |
| Pre-tax profit | 300.62 | 427.65 | 270.62 | 22.15 | 69.28 |
| Income taxes | -54.66 | -26.27 | -40.00 | -4.00 | 4.00 |
| Net earnings | 245.97 | 401.38 | 230.62 | 18.15 | 73.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.10 | ||||
| Tangible assets total | 22.10 | ||||
| Holdings in group member companies | 438.98 | 443.42 | 534.97 | ||
| Investments total | 438.98 | 443.42 | 534.97 | ||
| Non-current loans receivable | 0.00 | 351.99 | |||
| Long term receivables total | 0.00 | 351.99 | |||
| Inventories total | |||||
| Current trade debtors | 240.19 | 57.74 | 185.50 | 119.31 | 31.74 |
| Current amounts owed by group member comp. | 250.07 | 334.40 | 320.66 | 399.42 | 399.79 |
| Current other receivables | 50.12 | 12.87 | 12.87 | ||
| Short term receivables total | 490.26 | 442.26 | 519.03 | 531.60 | 431.53 |
| Cash and bank deposits | 24.91 | 45.04 | 35.51 | 1.85 | 17.93 |
| Cash and cash equivalents | 24.91 | 45.04 | 35.51 | 1.85 | 17.93 |
| Balance sheet total (assets) | 537.27 | 839.29 | 993.51 | 976.87 | 984.42 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 325.87 | 412.86 | 417.30 | 508.85 | |
| Retained earnings | - 182.59 | - 262.49 | 51.90 | 278.09 | 204.69 |
| Profit of the financial year | 245.97 | 401.38 | 230.62 | 18.15 | 73.28 |
| Shareholders equity total | 143.38 | 544.76 | 775.38 | 793.53 | 866.82 |
| Non-current liabilities total | |||||
| Current owed to group member | 27.10 | 26.90 | 81.35 | 94.81 | |
| Short-term deferred tax liabilities | 54.66 | 26.27 | 36.00 | 4.00 | |
| Other non-interest bearing current liabilities | 339.24 | 241.16 | 155.23 | 97.98 | 22.80 |
| Current liabilities total | 393.90 | 294.53 | 218.13 | 183.34 | 117.61 |
| Balance sheet total (liabilities) | 537.27 | 839.29 | 993.51 | 976.87 | 984.42 |
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.