IBIS Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 38028154
Fagerlunden 6 A, 2950 Vedbæk
IBISconsultingApS@gmail.com
tel: 51393091
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 099.25 | 2 355.36 | |||
| External services | - 185.79 | ||||
| Gross profit | 1 825.56 | 2 180.51 | 2 421.33 | 2 473.81 | 2 013.46 |
| Costs of management | -87.89 | ||||
| Employee benefit expenses | -2 039.04 | -2 118.24 | -2 119.46 | -1 782.84 | |
| Total depreciation | -21.78 | -7.62 | -84.87 | - 169.74 | -44.10 |
| EBIT | -46.09 | 133.85 | 218.22 | 184.61 | 186.52 |
| Other financial income | 211.81 | ||||
| Other financial expenses | -6.40 | -6.58 | -24.24 | - 386.69 | -0.98 |
| Exchange rate differences | 236.14 | 299.28 | |||
| Pre-tax profit | 183.65 | 426.55 | 198.79 | - 202.07 | 397.35 |
| Income taxes | -20.68 | -15.83 | 44.08 | -89.53 | |
| Net earnings | 183.65 | 405.87 | 182.96 | - 157.99 | 307.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.62 | 763.85 | 594.10 | ||
| Tangible assets total | 7.62 | 763.85 | 594.10 | ||
| Investments total | 10.70 | 2.09 | 2.09 | 2.09 | 2.09 |
| Deferred tax assets | 44.08 | ||||
| Long term receivables total | 44.08 | ||||
| Inventories total | |||||
| Current trade debtors | 434.55 | 524.43 | 1 290.42 | 1 152.99 | 843.41 |
| Current other receivables | 147.27 | 59.75 | |||
| Current deferred tax assets | 22.00 | ||||
| Short term receivables total | 434.55 | 524.43 | 1 437.70 | 1 234.74 | 843.41 |
| Other current investments | 1 412.24 | 2 114.63 | 2 080.04 | 2 090.66 | 2 193.24 |
| Cash and bank deposits | 75.11 | 488.41 | 86.83 | 137.34 | |
| Cash and cash equivalents | 1 487.34 | 2 603.04 | 2 080.04 | 2 177.49 | 2 330.59 |
| Balance sheet total (assets) | 1 940.21 | 3 129.56 | 4 283.67 | 4 052.50 | 3 176.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | |
| Other reserves | - 117.80 | ||||
| Retained earnings | 1 285.72 | 1 386.23 | 1 708.08 | 1 996.75 | 1 740.96 |
| Profit of the financial year | 183.65 | 405.87 | 182.96 | - 157.99 | 307.82 |
| Shareholders equity total | 1 629.97 | 1 955.10 | 2 055.44 | 1 888.76 | 2 098.78 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 648.83 | 527.53 | |||
| Current trade creditors | 5.63 | 26.76 | 707.54 | 841.60 | 450.06 |
| Current owed to participating | 32.72 | 32.05 | 212.88 | 352.89 | 210.44 |
| Short-term deferred tax liabilities | 20.68 | 23.86 | 30.23 | ||
| Other non-interest bearing current liabilities | 271.89 | 1 094.97 | 635.11 | 441.72 | 386.58 |
| Current liabilities total | 310.25 | 1 174.46 | 2 228.23 | 2 163.74 | 1 077.30 |
| Balance sheet total (liabilities) | 1 940.21 | 3 129.56 | 4 283.67 | 4 052.50 | 3 176.09 |
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.