Init Denmark A/S — Credit Rating and Financial Key Figures
CVR number: 19256707
Gladsaxevej 382, 2860 Søborg
tel: 39537300
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 80 079.00 | 89 604.00 | 100 744.00 | 149 160.32 | 154 217.77 |
| Employee benefit expenses | - 102 795.41 | - 114 178.99 | |||
| Total depreciation | -1 445.77 | -7 222.10 | |||
| EBIT | 17 943.00 | 22 276.00 | 33 625.00 | 44 919.14 | 32 816.68 |
| Other financial income | 0.38 | 97.18 | |||
| Other financial expenses | -1 878.64 | -14 523.59 | |||
| Net income from associates (fin.) | 1 178.05 | -2 372.75 | |||
| Pre-tax profit | 13 682.00 | 17 040.00 | 26 130.00 | 44 218.93 | 16 017.52 |
| Income taxes | -9 789.10 | -4 735.37 | |||
| Net earnings | 13 682.00 | 17 040.00 | 26 130.00 | 34 429.83 | 11 282.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 5 697.17 | ||||
| Goodwill | 2 734.30 | 71 870.69 | |||
| Intangible assets total | 2 734.30 | 77 567.86 | |||
| Buildings | 534.04 | 2 345.20 | |||
| Machinery and equipment | 1 607.49 | 3 873.95 | |||
| Tangible assets total | 2 141.54 | 6 219.15 | |||
| Holdings in group member companies | 200 009.66 | 242 199.11 | |||
| Investments total | 52 106.00 | 48 070.00 | 67 793.00 | 200 859.42 | 243 656.06 |
| Non-curr. owed by group member comp. | 1 001.64 | ||||
| Non-current loans receivable | 5.00 | ||||
| Non-current other receivables | 304.09 | ||||
| Long term receivables total | 309.09 | 1 001.64 | |||
| Finished products/goods | 712.85 | 473.85 | |||
| Inventories total | 712.85 | 473.85 | |||
| Current trade debtors | 40 327.24 | 61 309.90 | |||
| Current amounts owed by group member comp. | 909.65 | ||||
| Prepayments and accrued income | 780.06 | 1 618.83 | |||
| Current other receivables | 8 896.76 | 24 663.50 | |||
| Current deferred tax assets | 3 898.88 | ||||
| Short term receivables total | 50 004.07 | 92 400.75 | |||
| Cash and bank deposits | 26 496.38 | 4 398.17 | |||
| Cash and cash equivalents | 26 496.38 | 4 398.17 | |||
| Balance sheet total (assets) | 52 106.00 | 48 070.00 | 67 793.00 | 283 257.65 | 425 717.48 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 21 906.00 | 24 906.00 | 33 996.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 21 000.00 | 10 000.00 | |||
| Retained earnings | -13 682.00 | -17 040.00 | -26 130.00 | 12 131.61 | 164 623.87 |
| Profit of the financial year | 13 682.00 | 17 040.00 | 26 130.00 | 34 429.83 | 11 282.15 |
| Shareholders equity total | 21 906.00 | 24 906.00 | 33 996.00 | 68 561.45 | 186 906.02 |
| Provisions | - 731.90 | 4 012.76 | 8 263.50 | ||
| Non-current loans from credit institutions | 155 787.14 | 154 229.27 | |||
| Non-current owed to group member | 14 200.00 | ||||
| Non-current deferred tax liabilities | 6 892.18 | ||||
| Non-current liabilities total | 169 987.14 | 161 121.45 | |||
| Current loans from credit institutions | 33.56 | ||||
| Advances received | 7 109.42 | 10 217.43 | |||
| Current trade creditors | 9 314.62 | 13 731.70 | |||
| Current owed to group member | 31 673.63 | ||||
| Short-term deferred tax liabilities | 7 182.28 | ||||
| Other non-interest bearing current liabilities | 17 056.42 | 13 803.74 | |||
| Current liabilities total | 40 696.31 | 69 426.51 | |||
| Balance sheet total (liabilities) | 21 906.00 | 24 906.00 | 33 264.10 | 283 257.65 | 425 717.48 |
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.