ZENZ ROSENBORGGADE ApS — Credit Rating and Financial Key Figures
CVR number: 35893962
Thoravej 7, 2400 København NV
jsk@zenzorganic.com
tel: 23838003
www.zenz.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 012.13 | 2 174.57 | 2 178.76 | 1 373.13 | 111.00 |
| Employee benefit expenses | -1 813.30 | -1 937.22 | -2 127.49 | -1 721.72 | -46.06 |
| Total depreciation | -54.09 | -47.56 | -39.56 | -70.41 | |
| EBIT | 144.74 | 189.79 | 11.71 | - 419.01 | 64.94 |
| Other financial income | 9.72 | 41.79 | 75.69 | 66.43 | 16.63 |
| Other financial expenses | -2.83 | -3.78 | -8.69 | -56.32 | -35.29 |
| Pre-tax profit | 151.63 | 227.79 | 78.71 | - 408.90 | 46.28 |
| Income taxes | -41.60 | -50.34 | -18.50 | 78.96 | -15.21 |
| Net earnings | 110.02 | 177.46 | 60.20 | - 329.94 | 31.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 59.53 | 23.82 | |||
| Intangible assets total | 59.53 | 23.82 | |||
| Buildings | 44.35 | 69.16 | 64.84 | ||
| Machinery and equipment | 62.50 | 62.50 | 62.50 | ||
| Tangible assets total | 106.85 | 131.66 | 127.34 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 120.21 | 121.13 | 183.94 | ||
| Inventories total | 120.21 | 121.13 | 183.94 | ||
| Current amounts owed by group member comp. | 1 186.04 | 1 553.36 | 898.60 | 98.38 | |
| Prepayments and accrued income | 8.38 | ||||
| Current other receivables | 483.35 | 159.57 | 178.84 | 154.21 | 63.98 |
| Current deferred tax assets | 2.00 | 4.00 | 80.32 | 65.12 | |
| Short term receivables total | 485.35 | 1 345.61 | 1 736.20 | 1 141.50 | 227.48 |
| Cash and bank deposits | 0.25 | 1.72 | 0.27 | 1.95 | 1.95 |
| Cash and cash equivalents | 0.25 | 1.72 | 0.27 | 1.95 | 1.95 |
| Balance sheet total (assets) | 772.19 | 1 623.93 | 2 047.75 | 1 143.45 | 229.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 142.66 | 177.46 | 60.20 | ||
| Retained earnings | - 110.02 | - 177.46 | -60.20 | - 209.94 | |
| Profit of the financial year | 110.02 | 177.46 | 60.20 | - 329.94 | 31.08 |
| Shareholders equity total | 222.66 | 257.46 | 140.20 | - 249.94 | -98.86 |
| Provisions | 1.09 | 6.39 | 12.64 | ||
| Non-current other liabilities | 26.05 | 35.29 | 35.29 | ||
| Non-current deferred tax liabilities | 35.29 | 35.29 | |||
| Non-current liabilities total | 26.05 | 35.29 | 35.29 | 35.29 | 35.29 |
| Current loans from credit institutions | 28.27 | 0.79 | 199.50 | 199.76 | |
| Current trade creditors | 12.88 | 17.04 | 18.26 | 11.02 | |
| Short-term deferred tax liabilities | 25.74 | 70.68 | 63.03 | 742.55 | |
| Other non-interest bearing current liabilities | 455.49 | 1 254.11 | 1 778.76 | 211.27 | 25.20 |
| Accruals and deferred income | 186.51 | 57.01 | |||
| Current liabilities total | 522.38 | 1 324.78 | 1 859.62 | 1 358.10 | 292.99 |
| Balance sheet total (liabilities) | 772.19 | 1 623.93 | 2 047.75 | 1 143.45 | 229.42 |
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.