Icons of Denmark ApS — Credit Rating and Financial Key Figures
CVR number: 39999927
Bergensgade 3, 2100 København Ø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 393.08 | 315.88 | 1 086.16 | 2 173.56 | 3 640.74 |
| Employee benefit expenses | -1 265.71 | - 946.39 | - 887.56 | -1 186.49 | -2 591.08 |
| Total depreciation | -10.69 | -6.39 | - 138.98 | - 142.39 | -22.08 |
| EBIT | -1 669.49 | - 636.90 | 59.62 | 844.68 | 1 027.58 |
| Other financial income | 0.32 | 19.56 | 2.10 | ||
| Other financial expenses | -4.56 | -6.70 | -33.69 | -17.75 | -79.25 |
| Pre-tax profit | -1 674.04 | - 643.60 | 26.25 | 846.49 | 950.44 |
| Income taxes | 498.72 | - 189.98 | - 222.03 | ||
| Net earnings | -1 674.04 | - 643.60 | 524.97 | 656.52 | 728.41 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.16 | 12.77 | 154.06 | 56.50 | 37.44 |
| Tangible assets total | 19.16 | 12.77 | 154.06 | 56.50 | 37.44 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 69.11 | 93.34 | 1 226.49 | 1 234.85 | |
| Advance payments | 310.21 | 496.41 | 516.11 | 380.36 | 1 169.27 |
| Inventories total | 379.31 | 589.75 | 516.11 | 1 606.84 | 2 404.11 |
| Current trade debtors | 76.45 | 330.51 | 2 899.33 | 2 898.35 | 834.89 |
| Current amounts owed by group member comp. | 1 043.98 | ||||
| Current other receivables | 115.87 | 40.50 | 985.38 | 1 094.15 | 726.51 |
| Current deferred tax assets | 498.72 | 308.74 | 86.72 | ||
| Short term receivables total | 192.33 | 371.01 | 4 383.43 | 4 301.24 | 2 692.09 |
| Cash and bank deposits | 223.40 | 434.75 | 581.99 | 362.03 | 725.93 |
| Cash and cash equivalents | 223.40 | 434.75 | 581.99 | 362.03 | 725.93 |
| Balance sheet total (assets) | 814.20 | 1 408.28 | 5 635.58 | 6 326.61 | 5 859.57 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1 674.04 | -2 317.64 | -1 792.67 | -1 136.16 | |
| Profit of the financial year | -1 674.04 | - 643.60 | 524.97 | 656.52 | 728.41 |
| Shareholders equity total | -1 624.04 | -2 267.64 | -1 742.67 | -1 086.16 | - 357.75 |
| Non-current liabilities total | |||||
| Advances received | 226.91 | 2 223.25 | 3 484.37 | 4 207.26 | |
| Current trade creditors | 567.60 | 490.38 | 1 042.50 | 1 795.80 | 1 852.89 |
| Current owed to group member | 1 575.06 | 3 040.10 | 4 016.40 | 2 026.03 | |
| Other non-interest bearing current liabilities | 68.68 | 145.45 | 96.11 | 106.57 | 157.18 |
| Current liabilities total | 2 438.24 | 3 675.92 | 7 378.26 | 7 412.77 | 6 217.32 |
| Balance sheet total (liabilities) | 814.20 | 1 408.28 | 5 635.58 | 6 326.61 | 5 859.57 |
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.