CEBRA A/S, ARKITEKTER MAA — Credit Rating and Financial Key Figures
CVR number: 26686407
Vesterbro Torv 3, 8000 Aarhus C
tel: 87303439
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 23 965.46 | 25 871.77 | 21 798.13 | 48 740.95 | 60 597.91 |
| Employee benefit expenses | -21 641.87 | -28 317.76 | -25 810.49 | -33 765.70 | -43 918.96 |
| Total depreciation | - 128.80 | -91.72 | -1 749.76 | - 545.76 | - 715.47 |
| EBIT | 2 194.79 | -2 537.71 | -5 762.13 | 14 429.48 | 15 963.48 |
| Other financial income | 0.11 | 476.96 | 301.42 | 32.90 | 119.04 |
| Other financial expenses | - 853.39 | - 270.88 | - 649.88 | - 332.54 | - 341.50 |
| Net income from associates (fin.) | -40.00 | 83.09 | |||
| Pre-tax profit | 1 341.51 | -2 331.64 | -6 150.59 | 14 129.84 | 15 824.12 |
| Income taxes | - 254.23 | 496.00 | 188.40 | -2 994.80 | -3 490.74 |
| Net earnings | 1 087.29 | -1 835.64 | -5 962.18 | 11 135.03 | 12 333.38 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 918.06 | 1 511.06 | |||
| Intangible assets total | 918.06 | 1 511.06 | |||
| Buildings | 188.05 | 373.85 | 291.05 | 229.76 | |
| Machinery and equipment | 35.83 | 228.89 | 286.31 | 1 168.74 | 964.74 |
| Advance payments and construction in progress | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | |
| Tangible assets total | 2 535.83 | 2 916.94 | 3 160.16 | 3 959.80 | 1 194.51 |
| Holdings in group member companies | 40.00 | ||||
| Investments total | 260.74 | 298.14 | 268.19 | 518.38 | 597.10 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8 615.72 | 6 747.69 | 8 236.31 | 13 589.81 | 21 641.67 |
| Current amounts owed by group member comp. | 222.35 | ||||
| Prepayments and accrued income | 1 416.64 | 1 310.33 | 1 149.45 | 1 531.66 | 2 058.64 |
| Current other receivables | 5 617.54 | 4 652.05 | 2 391.81 | 4 331.89 | 4 951.98 |
| Current deferred tax assets | 282.00 | 257.42 | 41.60 | ||
| Short term receivables total | 15 649.90 | 12 932.42 | 12 059.56 | 19 710.78 | 28 693.88 |
| Cash and bank deposits | 4 794.53 | 2 473.10 | 230.88 | 8 332.77 | 10 768.61 |
| Cash and cash equivalents | 4 794.53 | 2 473.10 | 230.88 | 8 332.77 | 10 768.61 |
| Balance sheet total (assets) | 24 159.06 | 20 131.65 | 15 718.79 | 32 521.73 | 41 254.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 557.00 | 557.00 | 557.00 | 557.00 | 557.00 |
| Shares repurchased | 2 000.00 | 7 994.77 | |||
| Other reserves | 716.08 | 1 178.62 | -7 994.77 | ||
| Retained earnings | 6 221.39 | 6 846.14 | 6 189.13 | 2 176.70 | 5 316.97 |
| Profit of the financial year | 1 087.29 | -1 835.64 | -5 962.18 | 11 135.03 | 12 333.38 |
| Shareholders equity total | 8 581.77 | 6 746.13 | 783.95 | 15 868.73 | 18 207.35 |
| Provisions | 987.48 | 384.14 | 153.00 | 3 236.88 | 5 902.26 |
| Non-current other liabilities | 1 487.71 | 1 941.12 | 1 879.87 | ||
| Non-current deferred tax liabilities | 2 021.51 | 2 138.10 | |||
| Non-current liabilities total | 1 487.71 | 1 941.12 | 1 879.87 | 2 021.51 | 2 138.10 |
| Current loans from credit institutions | 63.94 | 569.49 | 1 035.27 | 89.25 | 108.05 |
| Current trade creditors | 517.38 | 592.20 | 1 276.58 | 1 401.80 | 4 740.65 |
| Current owed to participating | 2 735.32 | 1 728.22 | 2 307.62 | 921.32 | |
| Short-term deferred tax liabilities | 1 700.23 | ||||
| Other non-interest bearing current liabilities | 7 165.59 | 6 292.71 | 6 893.09 | 7 611.63 | 8 805.20 |
| Accruals and deferred income | 919.64 | 1 877.64 | 1 389.41 | 1 370.61 | 1 352.50 |
| Current liabilities total | 13 102.10 | 11 060.27 | 12 901.98 | 11 394.61 | 15 006.39 |
| Balance sheet total (liabilities) | 24 159.06 | 20 131.65 | 15 718.79 | 32 521.73 | 41 254.10 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.