drSD ApS — Credit Rating and Financial Key Figures
CVR number: 40891552
Nr. Lindvej 12, Lind 7400 Herning
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 186.02 | 252.00 | 961.74 | 263.86 |
| Other operating expenses | - 225.00 | |||
| Total depreciation | - 175.80 | - 204.22 | - 204.22 | - 194.72 |
| EBIT | 10.21 | 47.78 | 532.52 | 69.13 |
| Other financial income | 0.99 | 2.64 | 14.15 | 14.24 |
| Other financial expenses | -30.51 | -36.48 | -26.72 | -26.41 |
| Pre-tax profit | -19.30 | 13.93 | 519.94 | 56.96 |
| Income taxes | 4.25 | -3.06 | - 114.39 | -12.54 |
| Net earnings | -15.06 | 10.88 | 405.56 | 44.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 2 267.95 | 2 224.29 | 1 020.07 | 1 556.45 |
| Tangible assets total | 2 267.95 | 2 224.29 | 1 020.07 | 1 556.45 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 296.97 | 358.84 | 2 510.31 | 1 583.34 |
| Current other receivables | 1.60 | 33.04 | 7.23 | |
| Current deferred tax assets | 1 004.25 | 18.88 | 3.72 | |
| Short term receivables total | 1 302.83 | 410.76 | 2 514.03 | 1 590.57 |
| Cash and bank deposits | 47.11 | 47.47 | 69.95 | 146.29 |
| Cash and cash equivalents | 47.11 | 47.47 | 69.95 | 146.29 |
| Balance sheet total (assets) | 3 617.89 | 2 682.52 | 3 604.05 | 3 293.30 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -15.06 | -4.18 | 401.38 | |
| Profit of the financial year | -15.06 | 10.88 | 405.56 | 44.42 |
| Shareholders equity total | 24.94 | 35.82 | 441.38 | 485.80 |
| Provisions | 21.90 | 140.01 | 152.55 | |
| Non-current liabilities total | ||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 |
| Current owed to group member | 3 589.95 | 2 621.80 | 2 629.26 | 2 651.95 |
| Other non-interest bearing current liabilities | 390.40 | |||
| Current liabilities total | 3 592.94 | 2 624.80 | 3 022.66 | 2 654.95 |
| Balance sheet total (liabilities) | 3 617.89 | 2 682.52 | 3 604.05 | 3 293.30 |
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.