DELL A/S — Credit Rating and Financial Key Figures
CVR number: 18296799
Arne Jacobsens Allé 17, 2300 København S
tel: 32875001
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 605.13 | 1 708.12 | 2 026.17 | 2 491.36 | 1 889.68 |
Costs of manufacturing | -2 014.66 | -1 493.53 | |||
External services | -73.64 | -82.48 | |||
Gross profit | 337.48 | 333.35 | 327.89 | 403.07 | 313.67 |
Employee benefit expenses | - 300.41 | - 275.25 | |||
Total depreciation | -7.04 | -7.15 | |||
EBIT | 28.50 | 14.33 | 35.57 | 95.62 | 31.27 |
Other financial income | 49.88 | 16.33 | |||
Other financial expenses | -72.97 | -6.18 | |||
Pre-tax profit | 18.18 | 21.09 | 26.12 | 72.52 | 41.43 |
Income taxes | -15.42 | -11.38 | |||
Net earnings | 18.18 | 21.09 | 26.12 | 57.10 | 30.05 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 0.37 | 0.59 | |||
Machinery and equipment | 4.74 | 7.06 | |||
Tangible assets total | 5.11 | 7.65 | |||
Other non-current investments | 7.88 | 3.49 | |||
Investments total | 888.89 | 1 147.81 | 1 196.17 | 7.88 | 3.49 |
Non-curr. owed by group member comp. | 250.00 | 360.00 | |||
Non-current other receivables | 233.54 | 235.89 | |||
Long term receivables total | 483.54 | 595.89 | |||
Finished products/goods | 6.62 | 0.12 | |||
Inventories total | 6.62 | 0.12 | |||
Current trade debtors | 296.56 | 181.55 | |||
Current amounts owed by group member comp. | 268.46 | 222.27 | |||
Prepayments and accrued income | 0.23 | 0.23 | |||
Current other receivables | 178.32 | 188.01 | |||
Current deferred tax assets | 12.37 | 16.45 | |||
Short term receivables total | 755.95 | 608.52 | |||
Cash and bank deposits | 5.23 | 6.35 | |||
Cash and cash equivalents | 5.23 | 6.35 | |||
Balance sheet total (assets) | 888.89 | 1 147.81 | 1 196.17 | 1 264.33 | 1 222.03 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 110.33 | 143.18 | 187.29 | 0.50 | 0.50 |
Shares repurchased | 55.00 | 28.00 | |||
Other reserves | 57.50 | 68.31 | |||
Retained earnings | -18.18 | -21.09 | -26.12 | -52.99 | -23.89 |
Profit of the financial year | 18.18 | 21.09 | 26.12 | 57.10 | 30.05 |
Shareholders equity total | 110.33 | 143.18 | 187.29 | 117.12 | 102.97 |
Provisions | 22.51 | 18.64 | |||
Non-current leasing loans | 2.40 | 0.32 | |||
Non-current accruals and deferred income | 411.02 | 412.14 | |||
Non-current liabilities total | 413.42 | 412.46 | |||
Current trade creditors | 22.61 | 24.71 | |||
Current owed to group member | 182.84 | 180.37 | |||
Short-term deferred tax liabilities | 6.77 | ||||
Other non-interest bearing current liabilities | 87.43 | 69.34 | |||
Accruals and deferred income | 411.64 | 413.54 | |||
Current liabilities total | 711.28 | 687.96 | |||
Balance sheet total (liabilities) | 110.33 | 143.18 | 187.29 | 1 264.33 | 1 222.03 |
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.