DMC Advisory A/S — Credit Rating and Financial Key Figures
CVR number: 27139299
Platanvej 32, 1810 Frederiksberg C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -38.80 | -28.07 | -28.39 | -22.15 | -3.40 |
EBIT | -38.80 | -28.07 | -28.39 | -22.15 | -3.40 |
Other financial income | 245.15 | 1.25 | |||
Other financial expenses | - 561.51 | - 544.32 | - 410.85 | - 138.80 | |
Net income from associates (fin.) | -3 556.97 | 3 177.52 | 307.68 | - 427.50 | |
Pre-tax profit | -4 157.28 | 2 605.12 | - 131.56 | - 343.30 | -2.14 |
Income taxes | -1 534.76 | 217.26 | - 217.26 | ||
Net earnings | -5 692.04 | 2 822.38 | - 348.82 | - 343.30 | -2.14 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Participating interests | 19 863.52 | 20 961.49 | 17 586.23 | ||
Investments total | 19 863.52 | 20 961.49 | 17 586.23 | ||
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 9 346.09 | ||||
Current other receivables | 551.08 | ||||
Current deferred tax assets | 217.26 | ||||
Short term receivables total | 551.08 | 217.26 | 9 346.09 | ||
Cash and bank deposits | 1 550.38 | 1 012.25 | 1 285.19 | 878.75 | 876.61 |
Cash and cash equivalents | 1 550.38 | 1 012.25 | 1 285.19 | 878.75 | 876.61 |
Balance sheet total (assets) | 21 964.98 | 22 191.01 | 18 871.42 | 10 224.84 | 876.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 9 346.09 | ||||
Retained earnings | 13 267.86 | 7 575.82 | 10 398.21 | 703.29 | 360.00 |
Profit of the financial year | -5 692.04 | 2 822.38 | - 348.82 | - 343.30 | -2.14 |
Shareholders equity total | 8 075.82 | 10 898.21 | 10 549.38 | 10 206.09 | 857.86 |
Non-current owed to group member | 13 863.98 | 11 267.75 | 8 297.03 | ||
Non-current liabilities total | 13 863.98 | 11 267.75 | 8 297.03 | ||
Current trade creditors | 25.18 | 25.05 | 25.00 | 18.75 | 18.75 |
Current liabilities total | 25.18 | 25.05 | 25.00 | 18.75 | 18.75 |
Balance sheet total (liabilities) | 21 964.98 | 22 191.01 | 18 871.42 | 10 224.84 | 876.61 |
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.