DEA Support ApS — Credit Rating and Financial Key Figures
CVR number: 37370509
Kløvermarken 17, 7500 Holstebro
ergo@deasupport.dk
tel: 29452842
www.deasupport.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 410.19 | 1 500.53 | 1 585.40 | 1 642.38 | 1 596.99 |
| Employee benefit expenses | -1 115.12 | -1 169.64 | -1 154.15 | -1 339.28 | -1 312.32 |
| Total depreciation | - 139.92 | - 143.50 | -9.26 | -10.50 | -14.58 |
| EBIT | 155.15 | 187.39 | 421.99 | 292.60 | 270.09 |
| Other financial income | 0.11 | ||||
| Other financial expenses | -0.88 | -3.67 | -1.84 | -4.53 | -0.06 |
| Pre-tax profit | 154.27 | 183.72 | 420.15 | 288.07 | 270.14 |
| Income taxes | -33.94 | -40.82 | -92.50 | -64.19 | -59.44 |
| Net earnings | 120.33 | 142.90 | 327.65 | 223.88 | 210.69 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 125.00 | ||||
| Intangible assets total | 125.00 | ||||
| Machinery and equipment | 44.08 | 33.18 | 23.92 | 23.63 | 17.76 |
| Tangible assets total | 44.08 | 33.18 | 23.92 | 23.63 | 17.76 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 34.03 | 37.13 | 47.39 | 42.65 | 43.81 |
| Inventories total | 34.03 | 37.13 | 47.39 | 42.65 | 43.81 |
| Current trade debtors | 90.33 | 199.28 | 95.64 | 224.50 | 254.39 |
| Current amounts owed by group member comp. | 134.59 | ||||
| Prepayments and accrued income | 4.97 | ||||
| Current other receivables | 229.62 | 166.86 | 177.69 | 98.61 | 29.25 |
| Short term receivables total | 319.95 | 371.10 | 273.33 | 323.11 | 418.22 |
| Cash and bank deposits | 167.87 | 477.95 | 183.18 | 169.82 | 142.29 |
| Cash and cash equivalents | 167.87 | 477.95 | 183.18 | 169.82 | 142.29 |
| Balance sheet total (assets) | 690.94 | 919.36 | 527.82 | 559.21 | 622.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 150.00 | 313.43 | 122.65 | 75.00 | 210.69 |
| Retained earnings | 75.19 | - 117.90 | - 302.65 | -50.00 | -36.81 |
| Profit of the financial year | 120.33 | 142.90 | 327.65 | 223.88 | 210.69 |
| Shareholders equity total | 395.53 | 388.43 | 197.65 | 298.88 | 434.57 |
| Provisions | 37.20 | 7.50 | 5.26 | 5.20 | 3.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 17.59 |
| Current owed to group member | 58.05 | 94.74 | 56.17 | ||
| Short-term deferred tax liabilities | 56.20 | 52.52 | 64.25 | 60.74 | |
| Other non-interest bearing current liabilities | 192.01 | 402.86 | 220.17 | 124.72 | 105.27 |
| Current liabilities total | 258.22 | 523.43 | 324.91 | 255.13 | 183.60 |
| Balance sheet total (liabilities) | 690.94 | 919.36 | 527.82 | 559.21 | 622.08 |
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.