isaac aps — Credit Rating and Financial Key Figures
CVR number: 39348691
Gasværksvej 1, 1656 København V
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 397.03 | 2 142.28 | 2 522.47 | 3 016.34 | 2 219.79 |
| Employee benefit expenses | -1 298.80 | -1 912.23 | -2 059.45 | -2 755.72 | -2 191.65 |
| Total depreciation | - 115.51 | - 119.61 | - 119.61 | - 107.13 | - 103.03 |
| EBIT | -17.28 | 110.44 | 343.40 | 153.49 | -74.89 |
| Other financial income | 4.74 | 0.01 | |||
| Other financial expenses | -1.86 | -5.76 | -5.73 | -12.76 | -19.38 |
| Pre-tax profit | -19.14 | 104.68 | 342.40 | 140.73 | -94.26 |
| Income taxes | 3.85 | -26.53 | -38.39 | -81.00 | 14.46 |
| Net earnings | -15.29 | 78.15 | 304.00 | 59.72 | -79.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 533.60 | 466.90 | 400.20 | 333.50 | 266.80 |
| Intangible assets total | 533.60 | 466.90 | 400.20 | 333.50 | 266.80 |
| Machinery and equipment | 326.41 | 273.49 | 220.58 | 180.15 | 143.82 |
| Tangible assets total | 326.41 | 273.49 | 220.58 | 180.15 | 143.82 |
| Investments total | 110.76 | 115.19 | 125.56 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 131.56 | 611.25 | 1 334.82 | ||
| Prepayments and accrued income | 33.39 | 65.30 | |||
| Current other receivables | 71.44 | 255.00 | 65.71 | 43.35 | |
| Current deferred tax assets | 10.00 | ||||
| Short term receivables total | 71.44 | 386.56 | 65.71 | 687.99 | 1 410.11 |
| Cash and bank deposits | 303.14 | 836.14 | 1 647.66 | 937.79 | 167.78 |
| Cash and cash equivalents | 303.14 | 836.14 | 1 647.66 | 937.79 | 167.78 |
| Balance sheet total (assets) | 1 234.59 | 1 963.10 | 2 444.91 | 2 254.61 | 2 114.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 666.02 | 650.73 | 728.88 | 1 032.89 | 1 092.61 |
| Profit of the financial year | -15.29 | 78.15 | 304.00 | 59.72 | -79.81 |
| Shareholders equity total | 700.73 | 778.88 | 1 082.89 | 1 142.61 | 1 062.81 |
| Provisions | 149.79 | 133.32 | 49.23 | 33.48 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.68 | ||||
| Advances received | 116.06 | 272.99 | 93.68 | ||
| Current trade creditors | 24.88 | 76.26 | 96.02 | 60.43 | 285.32 |
| Current owed to participating | 168.74 | ||||
| Short-term deferred tax liabilities | 8.43 | 36.99 | 61.97 | 29.28 | |
| Other non-interest bearing current liabilities | 350.76 | 937.64 | 919.23 | 700.07 | 637.11 |
| Current liabilities total | 384.07 | 1 050.89 | 1 362.03 | 1 062.77 | 1 017.79 |
| Balance sheet total (liabilities) | 1 234.59 | 1 963.10 | 2 444.91 | 2 254.61 | 2 114.08 |
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.