DCC ENERGI CENTER A/S — Credit Rating and Financial Key Figures
CVR number: 32141773
Nærum Hovedgade 8, 2850 Nærum
tel: 45580100
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 126 547.00 | 142 372.00 | 163 350.00 |
| Employee benefit expenses | - 107 272.00 | - 122 670.00 | - 144 160.00 |
| Total depreciation | -9 456.00 | -9 932.00 | -9 778.00 |
| EBIT | 9 819.00 | 9 770.00 | 9 412.00 |
| Other financial income | 82.00 | 23.00 | 408.00 |
| Other financial expenses | - 469.00 | - 307.00 | - 302.00 |
| Pre-tax profit | 9 432.00 | 9 486.00 | 9 518.00 |
| Income taxes | -2 259.00 | -2 300.00 | -5 042.00 |
| Net earnings | 7 173.00 | 7 186.00 | 4 476.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 11 338.00 | 12 391.00 | 16 978.00 |
| Goodwill | 246.00 | 164.00 | 83.00 |
| Intangible assets total | 11 584.00 | 12 555.00 | 17 061.00 |
| Buildings | 245.00 | 73.00 | 9.00 |
| Machinery and equipment | 2 043.00 | 1 787.00 | 1 554.00 |
| Other tangible assets | 9 769.00 | 8 683.00 | 7 464.00 |
| Tangible assets total | 12 057.00 | 10 543.00 | 9 027.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 65.00 | 75.00 | |
| Current amounts owed by group member comp. | 43 330.00 | 45 170.00 | 47 841.00 |
| Prepayments and accrued income | 2 479.00 | 4 334.00 | 4 569.00 |
| Current other receivables | 2 401.00 | 3 580.00 | 2 712.00 |
| Current deferred tax assets | 4 494.00 | ||
| Short term receivables total | 48 210.00 | 53 149.00 | 59 691.00 |
| Cash and bank deposits | 56.00 | 55.00 | |
| Cash and cash equivalents | 56.00 | 55.00 | |
| Balance sheet total (assets) | 71 907.00 | 76 302.00 | 85 779.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 502.00 | 502.00 | 502.00 |
| Shares repurchased | 7 000.00 | 7 000.00 | |
| Other reserves | 10 004.00 | 9 665.00 | 13 243.00 |
| Retained earnings | -5 573.00 | -5 061.00 | -1 453.00 |
| Profit of the financial year | 7 173.00 | 7 186.00 | 4 476.00 |
| Shareholders equity total | 19 106.00 | 19 292.00 | 16 768.00 |
| Provisions | 232.00 | 623.00 | |
| Non-current leasing loans | 4 987.00 | 3 275.00 | 4 207.00 |
| Non-current liabilities total | 4 987.00 | 3 275.00 | 4 207.00 |
| Current loans from credit institutions | 5 037.00 | 5 474.00 | 3 386.00 |
| Current trade creditors | 9 974.00 | 13 771.00 | 10 054.00 |
| Current owed to participating | 1 635.00 | ||
| Current owed to group member | 2 660.00 | 484.00 | |
| Short-term deferred tax liabilities | 3 148.00 | 1 820.00 | 11 978.00 |
| Other non-interest bearing current liabilities | 25 128.00 | 32 047.00 | 38 902.00 |
| Current liabilities total | 47 582.00 | 53 112.00 | 64 804.00 |
| Balance sheet total (liabilities) | 71 907.00 | 76 302.00 | 85 779.00 |
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.