Delidrengene ApS — Credit Rating and Financial Key Figures
CVR number: 29830274
Mileparken 10 C, 2740 Skovlunde
sales@delidrengene.dk
tel: 70260275
www.delidrengene.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 750.71 | 8 203.87 | 9 164.02 | 13 129.63 | 16 210.76 |
| Employee benefit expenses | -4 527.74 | -6 878.96 | -7 412.44 | -9 539.85 | -10 409.67 |
| Total depreciation | -88.89 | - 161.44 | - 302.48 | - 344.92 | - 315.70 |
| EBIT | 1 134.08 | 1 163.47 | 1 449.11 | 3 244.86 | 5 485.40 |
| Other financial income | 1.44 | 137.65 | |||
| Other financial expenses | - 374.68 | - 289.74 | - 417.25 | - 990.98 | -1 489.76 |
| Pre-tax profit | 759.40 | 873.72 | 1 031.86 | 2 255.31 | 4 133.28 |
| Income taxes | - 282.53 | - 238.35 | - 238.45 | - 499.67 | - 923.88 |
| Net earnings | 476.87 | 635.38 | 793.40 | 1 755.64 | 3 209.40 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 850.00 | 850.00 | 728.57 | 607.14 | 485.71 |
| Intangible assets total | 850.00 | 850.00 | 728.57 | 607.14 | 485.71 |
| Buildings | 34.40 | 150.10 | 160.56 | 238.27 | 218.17 |
| Machinery and equipment | 226.63 | 204.46 | 201.71 | 236.33 | 192.79 |
| Tangible assets total | 261.02 | 354.56 | 362.27 | 474.60 | 410.96 |
| Investments total | 280.33 | 318.26 | 477.98 | 493.09 | 456.62 |
| Deferred tax assets | 12.30 | ||||
| Long term receivables total | 12.30 | ||||
| Finished products/goods | 2 836.79 | 3 712.05 | 5 876.89 | 6 087.66 | 5 616.36 |
| Inventories total | 2 836.79 | 3 712.05 | 5 876.89 | 6 087.66 | 5 616.36 |
| Current trade debtors | 6 471.27 | 9 508.42 | 9 445.31 | 10 168.29 | 12 471.82 |
| Prepayments and accrued income | 142.59 | 448.32 | 343.65 | 221.03 | 132.84 |
| Current other receivables | 50.00 | 130.00 | 90.69 | 205.34 | 770.33 |
| Short term receivables total | 6 663.86 | 10 086.74 | 9 879.65 | 10 594.66 | 13 374.99 |
| Cash and bank deposits | 2 425.94 | 2 400.61 | 1 655.19 | 2.81 | 138.79 |
| Cash and cash equivalents | 2 425.94 | 2 400.61 | 1 655.19 | 2.81 | 138.79 |
| Balance sheet total (assets) | 13 330.24 | 17 722.22 | 18 980.56 | 18 259.95 | 20 483.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 350.00 | 138.00 | 250.00 | 261.78 | 1 000.00 |
| Retained earnings | 1 698.00 | 2 036.87 | 2 422.25 | 2 953.88 | 3 709.52 |
| Profit of the financial year | 476.87 | 635.38 | 793.40 | 1 755.64 | 3 209.40 |
| Shareholders equity total | 2 649.87 | 2 935.25 | 3 590.65 | 5 096.30 | 8 043.92 |
| Provisions | 16.10 | 2.76 | 11.88 | 5.91 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3 344.65 | 838.23 | |||
| Current trade creditors | 4 082.82 | 5 602.85 | 5 561.42 | 6 156.74 | 7 187.89 |
| Current owed to participating | 14.66 | 58.38 | 60.00 | ||
| Short-term deferred tax liabilities | 221.63 | 125.95 | 149.79 | 370.56 | 805.85 |
| Other non-interest bearing current liabilities | 5 977.34 | 8 971.82 | 9 675.93 | 3 221.45 | 3 541.63 |
| Accruals and deferred income | 383.91 | 70.25 | |||
| Current liabilities total | 10 680.36 | 14 770.87 | 15 387.14 | 13 151.78 | 12 433.59 |
| Balance sheet total (liabilities) | 13 330.24 | 17 722.22 | 18 980.56 | 18 259.95 | 20 483.42 |
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.