COPENHAGEN STRENGTH ApS — Credit Rating and Financial Key Figures
CVR number: 41202424
Poppelstykket 8 B, 2450 København SV
kontakt@copenhagenstrength.com
www.copenhagenstrength.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 621.22 | 724.54 | 407.30 | 398.10 | 651.04 |
| Employee benefit expenses | - 488.88 | - 594.40 | - 277.86 | - 289.14 | - 603.31 |
| Other operating expenses | - 291.84 | ||||
| Total depreciation | -56.55 | -44.98 | -29.85 | -29.85 | -29.85 |
| EBIT | 75.78 | 85.16 | 99.59 | 79.11 | 17.89 |
| Other financial expenses | -2.54 | -4.82 | -0.38 | -0.55 | -0.02 |
| Pre-tax profit | 73.24 | 80.35 | 99.21 | 78.56 | 17.87 |
| Income taxes | -16.17 | -18.72 | -21.81 | -17.30 | -3.91 |
| Net earnings | 57.08 | 61.63 | 77.39 | 61.26 | 13.96 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 272.37 | 119.39 | 89.55 | 59.70 | 29.85 |
| Tangible assets total | 272.37 | 119.39 | 89.55 | 59.70 | 29.85 |
| Investments total | 47.41 | 47.41 | 47.41 | ||
| Long term receivables total | |||||
| Finished products/goods | 6.00 | 6.00 | 6.00 | 1.00 | 1.00 |
| Inventories total | 6.00 | 6.00 | 6.00 | 1.00 | 1.00 |
| Current trade debtors | 10.40 | 16.10 | 35.25 | 2.57 | |
| Current amounts owed by group member comp. | 5.45 | ||||
| Current other receivables | 5.22 | 0.40 | |||
| Current deferred tax assets | 3.09 | ||||
| Short term receivables total | 21.07 | 16.50 | 35.25 | 5.66 | |
| Cash and bank deposits | 73.93 | 74.83 | 120.67 | 49.26 | 79.13 |
| Cash and cash equivalents | 73.93 | 74.83 | 120.67 | 49.26 | 79.13 |
| Balance sheet total (assets) | 352.30 | 221.29 | 280.13 | 192.61 | 163.04 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 57.08 | 61.63 | 77.39 | 20.00 | |
| Retained earnings | -57.08 | -61.63 | -77.39 | -20.00 | 41.26 |
| Profit of the financial year | 57.08 | 61.63 | 77.39 | 61.26 | 13.96 |
| Shareholders equity total | 97.08 | 101.63 | 117.39 | 101.26 | 95.21 |
| Provisions | 5.65 | 3.38 | 2.54 | 0.26 | |
| Non-current deferred tax liabilities | 10.52 | ||||
| Non-current liabilities total | 10.52 | ||||
| Current loans from credit institutions | 0.01 | ||||
| Advances received | 61.63 | 26.69 | |||
| Current trade creditors | 23.95 | ||||
| Current owed to group member | 97.70 | 5.58 | 17.18 | 1.49 | |
| Short-term deferred tax liabilities | 10.52 | 10.99 | 22.66 | 13.77 | 7.26 |
| Other non-interest bearing current liabilities | 141.36 | 81.34 | 70.33 | 33.45 | 59.08 |
| Current liabilities total | 249.57 | 116.28 | 160.20 | 91.10 | 67.83 |
| Balance sheet total (liabilities) | 362.81 | 221.29 | 280.13 | 192.61 | 163.04 |
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.