ROTHOFF CONSULTING A/S — Credit Rating and Financial Key Figures
CVR number: 27762816
Stakkeledet 58, 2970 Hørsholm
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1.74 | - 128.19 | -83.59 | -66.43 | -64.97 |
| Employee benefit expenses | - 242.77 | - 177.43 | - 168.70 | - 233.24 | - 204.53 |
| Total depreciation | -5.49 | -3.21 | -31.00 | ||
| EBIT | - 246.53 | - 308.82 | - 252.29 | - 299.67 | - 300.50 |
| Other financial income | 438.39 | 175.89 | 430.60 | 34.73 | 332.10 |
| Other financial expenses | -41.83 | -38.16 | -10.34 | -88.89 | -0.00 |
| Pre-tax profit | 150.03 | - 171.09 | 167.96 | - 353.84 | 31.59 |
| Income taxes | -36.61 | 33.00 | -37.00 | 78.00 | - 315.00 |
| Net earnings | 113.42 | - 138.09 | 130.96 | - 275.84 | - 283.41 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3.21 | ||||
| Tangible assets total | 3.21 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 31.00 | 31.00 | 31.00 | 31.00 | |
| Inventories total | 31.00 | 31.00 | 31.00 | 31.00 | |
| Current other receivables | 6.24 | 8.79 | 2.05 | 126.41 | |
| Current deferred tax assets | 256.21 | 281.04 | 240.97 | 320.68 | 5.25 |
| Short term receivables total | 262.45 | 289.83 | 243.02 | 447.09 | 5.25 |
| Other current investments | 2 416.58 | 2 150.40 | 1 911.84 | 1 566.23 | 1 320.25 |
| Cash and bank deposits | 138.09 | 94.27 | 226.61 | 0.38 | 172.90 |
| Cash and cash equivalents | 2 554.68 | 2 244.67 | 2 138.44 | 1 566.61 | 1 493.15 |
| Balance sheet total (assets) | 2 851.33 | 2 565.50 | 2 412.46 | 2 044.70 | 1 498.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 341.83 | 1 455.26 | 1 317.17 | 1 448.13 | 1 172.30 |
| Profit of the financial year | 113.42 | - 138.09 | 130.96 | - 275.84 | - 283.41 |
| Shareholders equity total | 1 955.26 | 1 817.17 | 1 948.13 | 1 672.30 | 1 388.89 |
| Non-current liabilities total | |||||
| Current owed to participating | 7.37 | 4.29 | 2.07 | ||
| Current owed to group member | 881.44 | 715.42 | 440.31 | 338.24 | 94.99 |
| Other non-interest bearing current liabilities | 7.27 | 28.62 | 21.95 | 34.17 | 14.52 |
| Current liabilities total | 896.07 | 748.33 | 464.33 | 372.41 | 109.51 |
| Balance sheet total (liabilities) | 2 851.33 | 2 565.50 | 2 412.46 | 2 044.70 | 1 498.40 |
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.