INTERNATIONAL SOS (DANMARK) ApS — Credit Rating and Financial Key Figures
CVR number: 34489068
Rahbeks Alle 21, 1801 Frederiksberg C
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 313.41 | 3 246.83 | 4 425.48 | 4 360.91 | 2 427.75 |
| Employee benefit expenses | -2 269.00 | -2 869.74 | -3 235.82 | -3 678.83 | -3 536.77 |
| Other operating expenses | - 471.12 | ||||
| Total depreciation | -19.87 | -19.87 | -21.77 | -13.49 | - 405.69 |
| EBIT | 24.54 | 357.22 | 696.78 | 668.60 | -1 514.70 |
| Other financial income | 38.71 | ||||
| Other financial expenses | -10.61 | - 149.97 | - 100.16 | ||
| Pre-tax profit | 24.54 | 346.61 | 546.82 | 568.44 | -1 475.99 |
| Income taxes | 8.88 | -39.10 | - 128.13 | - 123.64 | 340.21 |
| Net earnings | 33.42 | 307.51 | 418.69 | 444.80 | -1 135.77 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible rights | 2 109.77 | ||||
| Intangible assets total | 2 109.77 | ||||
| Land and waters | 144.30 | ||||
| Machinery and equipment | 62.39 | 42.52 | 75.38 | 68.64 | 52.26 |
| Tangible assets total | 62.39 | 42.52 | 75.38 | 68.64 | 196.56 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6 170.53 | ||||
| Current amounts owed by group member comp. | 4 835.69 | 6 014.33 | 5 164.20 | 6 059.47 | 11 843.06 |
| Prepayments and accrued income | 22.40 | 44.10 | 73.91 | 2 324.88 | |
| Current other receivables | 240.25 | 467.32 | 195.18 | 91.58 | 234.80 |
| Current deferred tax assets | 27.17 | 322.75 | |||
| Short term receivables total | 5 125.51 | 6 481.65 | 5 403.48 | 6 224.97 | 20 896.03 |
| Cash and bank deposits | 10.54 | 12.62 | 9.06 | 11.53 | 15.36 |
| Cash and cash equivalents | 10.54 | 12.62 | 9.06 | 11.53 | 15.36 |
| Balance sheet total (assets) | 5 198.44 | 6 536.79 | 5 487.92 | 6 305.15 | 23 217.73 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 753.50 | 1 786.91 | 2 094.42 | 2 513.11 | 2 957.91 |
| Profit of the financial year | 33.42 | 307.51 | 418.69 | 444.80 | -1 135.77 |
| Shareholders equity total | 1 866.91 | 2 174.42 | 2 593.11 | 3 037.91 | 1 902.13 |
| Provisions | 123.64 | ||||
| Non-current deferred tax liabilities | 119.72 | 123.64 | |||
| Non-current liabilities total | 119.72 | 123.64 | |||
| Current trade creditors | 26.52 | 13.11 | 116.53 | 14.83 | 41.08 |
| Current owed to group member | 2 810.98 | 3 263.31 | 1 756.90 | 1 582.55 | 5 966.21 |
| Short-term deferred tax liabilities | 11.83 | 33.05 | 115.15 | 89.64 | |
| Other non-interest bearing current liabilities | 494.04 | 1 074.13 | 868.60 | 1 431.07 | 3 465.43 |
| Accruals and deferred income | 11 753.23 | ||||
| Current liabilities total | 3 331.53 | 4 362.37 | 2 775.09 | 3 143.60 | 21 315.59 |
| Balance sheet total (liabilities) | 5 198.44 | 6 536.79 | 5 487.92 | 6 428.79 | 23 217.73 |
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.