Designpsykologi ApS — Credit Rating and Financial Key Figures
CVR number: 39697831
Rahbeks Alle 21, 1801 Frederiksberg C
kontakt@designpsykologi.dk
tel: 40414422
www.designpsykologi.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 049.59 | 3 938.80 | 3 903.27 | 2 600.69 | 2 604.98 |
| Employee benefit expenses | -8 318.56 | -4 562.85 | -3 055.53 | -3 311.57 | -2 550.31 |
| Total depreciation | - 211.27 | - 420.86 | - 526.69 | - 514.95 | - 334.58 |
| EBIT | 519.77 | -1 044.91 | 321.05 | -1 225.84 | - 279.92 |
| Other financial income | 15.43 | 16.14 | |||
| Other financial expenses | -10.48 | -17.80 | -16.31 | -17.72 | -2.98 |
| Pre-tax profit | 509.28 | -1 062.71 | 304.74 | -1 228.13 | - 266.75 |
| Income taxes | - 142.22 | 257.12 | -32.19 | 231.84 | 55.36 |
| Net earnings | 367.06 | - 805.59 | 272.55 | - 996.29 | - 211.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 047.98 | 1 400.87 | 1 078.78 | 756.68 | 434.59 |
| Goodwill | 480.00 | 320.00 | 160.00 | ||
| Intangible assets total | 1 527.98 | 1 720.87 | 1 238.78 | 756.68 | 434.59 |
| Buildings | 75.77 | 60.56 | 45.35 | 12.49 | |
| Machinery and equipment | 65.44 | 29.38 | |||
| Tangible assets total | 141.21 | 89.95 | 45.35 | 12.49 | |
| Investments total | 186.87 | 186.87 | 186.87 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 588.36 | 890.45 | 1 968.42 | 1 010.37 | 743.73 |
| Current amounts owed by group member comp. | 23.84 | 23.84 | 23.84 | 32.89 | 706.46 |
| Prepayments and accrued income | 7.41 | 9.51 | 31.24 | ||
| Current other receivables | 132.50 | 2.16 | 186.87 | 162.17 | |
| Current deferred tax assets | 153.82 | 209.18 | |||
| Short term receivables total | 2 752.11 | 925.96 | 1 992.26 | 1 383.95 | 1 852.77 |
| Other current investments | 22.58 | ||||
| Cash and bank deposits | 2 036.81 | 2 868.06 | 2 017.91 | 1 150.93 | 521.72 |
| Cash and cash equivalents | 2 036.81 | 2 868.06 | 2 017.91 | 1 150.93 | 544.29 |
| Balance sheet total (assets) | 6 644.98 | 5 791.71 | 5 481.17 | 3 304.05 | 2 831.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 600.00 | ||||
| Other reserves | 817.43 | 1 092.68 | |||
| Other restricted equity | 841.45 | 590.21 | 338.98 | ||
| Retained earnings | 2 836.26 | 2 328.08 | 1 773.71 | 2 297.50 | 1 552.45 |
| Profit of the financial year | 367.06 | - 805.59 | 272.55 | - 996.29 | - 211.39 |
| Shareholders equity total | 4 520.76 | 3 715.16 | 3 387.71 | 2 391.42 | 2 180.03 |
| Provisions | 422.95 | 45.83 | 78.02 | ||
| Non-current other liabilities | 183.17 | ||||
| Non-current deferred tax liabilities | 269.75 | 183.17 | 75.55 | ||
| Non-current liabilities total | 269.75 | 183.17 | 183.17 | 75.55 | |
| Current loans from credit institutions | 113.56 | 63.81 | |||
| Current trade creditors | 41.50 | 36.00 | 156.61 | 300.68 | 29.66 |
| Current owed to participating | 0.47 | 0.47 | |||
| Other non-interest bearing current liabilities | 1 389.56 | 1 711.08 | 1 675.66 | 422.83 | 458.66 |
| Accruals and deferred income | 100.00 | 99.50 | |||
| Current liabilities total | 1 431.53 | 1 847.55 | 1 832.27 | 837.08 | 651.62 |
| Balance sheet total (liabilities) | 6 644.98 | 5 791.71 | 5 481.17 | 3 304.05 | 2 831.66 |
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.