ERIK BRANDT CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 51547128
Nordkrog 15, 2900 Hellerup
tel: 39625556
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 200.00 | 200.00 | 200.00 | 200.00 | 177.00 |
| External services | - 421.78 | - 455.80 | - 488.40 | - 433.20 | - 463.96 |
| Gross profit | - 221.78 | - 255.80 | - 288.39 | - 233.20 | - 286.96 |
| EBIT | - 221.78 | - 255.80 | - 288.39 | - 233.20 | - 286.96 |
| Other financial income | -13.00 | -17.21 | -7.86 | 2.66 | 5.07 |
| Pre-tax profit | - 234.77 | - 273.01 | - 296.25 | - 230.54 | - 281.90 |
| Net earnings | - 234.77 | - 273.01 | - 296.25 | - 230.54 | - 281.90 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 387.50 | 2 387.50 | 2 387.50 | 2 387.50 | 2 387.50 |
| Tangible assets total | 2 387.50 | 2 387.50 | 2 387.50 | 2 387.50 | 2 387.50 |
| Holdings in group member companies | 20.83 | 20.83 | 20.83 | 20.83 | 18.44 |
| Investments total | 20.83 | 20.83 | 20.83 | 20.83 | 18.44 |
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 3 122.27 | 2 799.58 | 2 478.63 | 2 274.22 | 1 973.47 |
| Cash and cash equivalents | 3 122.27 | 2 799.58 | 2 478.63 | 2 274.22 | 1 973.47 |
| Balance sheet total (assets) | 5 530.61 | 5 207.91 | 4 886.97 | 4 682.55 | 4 379.41 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Other reserves | 5 133.20 | 4 860.20 | 4 563.94 | 4 333.40 | 4 051.50 |
| Retained earnings | 234.77 | 273.01 | 296.25 | 230.54 | 281.90 |
| Profit of the financial year | - 234.77 | - 273.01 | - 296.25 | - 230.54 | - 281.90 |
| Shareholders equity total | 5 433.20 | 5 160.20 | 4 863.94 | 4 633.40 | 4 351.50 |
| Non-current liabilities total | |||||
| Current owed to group member | 97.40 | 47.72 | 23.02 | 49.15 | 27.90 |
| Current liabilities total | 97.40 | 47.72 | 23.02 | 49.15 | 27.90 |
| Balance sheet total (liabilities) | 5 530.61 | 5 207.91 | 4 886.97 | 4 682.55 | 4 379.41 |
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.