Depenbrock Scandinavia ApS — Credit Rating and Financial Key Figures
CVR number: 42217654
Normansvej 1, 8920 Randers NV
tel: 31317644
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 3 217.75 | ||
| Purchases during the financial year | -3 436.09 | ||
| External services | -1 517.28 | ||
| Gross profit | -2 004.62 | 5 544.28 | 30 398.82 |
| Employee benefit expenses | -3 924.86 | -9 170.82 | -10 594.18 |
| Total depreciation | -19.26 | - 116.31 | - 139.51 |
| EBIT | -5 679.74 | -3 742.86 | 19 665.13 |
| Other financial income | 37.08 | ||
| Other financial expenses | -14.77 | - 137.02 | - 283.99 |
| Pre-tax profit | -5 694.51 | -3 879.88 | 19 418.22 |
| Income taxes | -2 416.06 | ||
| Net earnings | -5 694.51 | -3 879.88 | 17 002.16 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 317.45 | 340.01 | 291.18 |
| Machinery and equipment | 20.01 | 456.00 | 365.32 |
| Tangible assets total | 337.46 | 796.01 | 656.50 |
| Other receivables | 132.75 | 132.75 | 132.75 |
| Investments total | 132.75 | 132.75 | 132.75 |
| Long term receivables total | |||
| Raw materials and consumables | 1 920.97 | ||
| Inventories total | 1 920.97 | ||
| Current trade debtors | 68.75 | 168.38 | 3 706.70 |
| Current amounts owed by group member comp. | 242.31 | 4 813.60 | 6 364.84 |
| Prepayments and accrued income | 219.95 | 121.32 | 76.68 |
| Current other receivables | -1 841.53 | 933.36 | 15 845.33 |
| Short term receivables total | -1 310.51 | 6 036.66 | 25 993.55 |
| Cash and bank deposits | 2 873.92 | 1 760.52 | 29 715.08 |
| Cash and cash equivalents | 2 873.92 | 1 760.52 | 29 715.08 |
| Balance sheet total (assets) | 3 954.59 | 8 725.94 | 56 497.88 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 4 000.00 | 4 000.00 | 4 000.00 |
| Retained earnings | 2 230.00 | 2 487.49 | -1 392.38 |
| Profit of the financial year | -5 694.51 | -3 879.88 | 17 002.16 |
| Shareholders equity total | 535.49 | 2 607.62 | 19 609.78 |
| Provisions | 2 416.06 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 12.18 | 28.62 | |
| Advances received | 3 298.32 | ||
| Current trade creditors | 1 626.70 | 3 777.81 | 21 167.31 |
| Current owed to group member | 784.26 | 1 021.73 | 11 542.98 |
| Other non-interest bearing current liabilities | -2 290.18 | 1 184.77 | 1 542.59 |
| Accruals and deferred income | 121.84 | 190.55 | |
| Current liabilities total | 3 419.10 | 6 118.33 | 34 472.05 |
| Balance sheet total (liabilities) | 3 954.59 | 8 725.94 | 56 497.88 |
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.