Acentio A/S — Credit Rating and Financial Key Figures
CVR number: 31261430
Amagerfælledvej 106, 2300 København S
Info@acentio.com
tel: 76307860
Acentio.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 14 994.44 | 13 887.82 | 57 063.50 | 36 735.85 | 47 354.46 |
Employee benefit expenses | -9 509.03 | -9 639.27 | -55 101.21 | -53 161.48 | -58 630.01 |
Total depreciation | -87.00 | -68.97 | -3 473.08 | -4 252.11 | -3 997.07 |
EBIT | 5 398.41 | 4 179.59 | -1 510.79 | -20 677.75 | -15 272.61 |
Other financial income | 76.73 | 4.69 | 167.99 | 473.25 | 246.59 |
Other financial expenses | -31.75 | -37.66 | - 259.46 | - 403.72 | - 603.68 |
Net income from associates (fin.) | 3.73 | 275.99 | 38.02 | 342.32 | -1 756.57 |
Pre-tax profit | 5 447.11 | 4 422.61 | -1 564.24 | -20 265.90 | -17 386.28 |
Income taxes | -1 201.81 | - 914.95 | 175.47 | 3 110.38 | 305.36 |
Net earnings | 4 245.31 | 3 507.65 | -1 388.77 | -17 155.52 | -17 080.91 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 12 372.41 | 14 994.06 | 20 403.22 | ||
Intangible rights | 122.22 | 55.55 | |||
Intangible assets total | 122.22 | 55.55 | 12 372.41 | 14 994.06 | 20 403.22 |
Machinery and equipment | 2.31 | 1 454.74 | 1 158.75 | 1 111.08 | |
Tangible assets total | 2.31 | 1 454.74 | 1 158.75 | 1 111.08 | |
Holdings in group member companies | 249.65 | 278.47 | 316.49 | 658.81 | 1 891.57 |
Other receivables | 162.75 | 574.85 | 219.42 | 57.70 | |
Investments total | 249.65 | 441.22 | 891.34 | 878.23 | 1 949.28 |
Non-current other receivables | 159.57 | ||||
Long term receivables total | 159.57 | ||||
Inventories total | |||||
Current trade debtors | 1 722.72 | 1 402.22 | 9 448.30 | 13 120.19 | 15 717.16 |
Current amounts owed by group member comp. | 483.66 | 2 847.76 | 13 002.03 | 33 045.89 | 27 805.49 |
Prepayments and accrued income | 225.67 | 443.71 | 204.71 | 448.18 | |
Current other receivables | 226.56 | 18.20 | 557.47 | 21 021.39 | 1 651.20 |
Current deferred tax assets | 1 537.81 | 4 648.18 | 1 155.26 | ||
Short term receivables total | 2 658.61 | 4 711.90 | 24 750.32 | 72 283.84 | 46 329.10 |
Cash and bank deposits | 6 395.97 | 3 222.33 | 2 300.65 | 2 822.03 | 202.68 |
Cash and cash equivalents | 6 395.97 | 3 222.33 | 2 300.65 | 2 822.03 | 202.68 |
Balance sheet total (assets) | 9 588.32 | 8 431.00 | 41 769.45 | 92 136.91 | 69 995.36 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 900.00 | 1 000.00 | 1 000.00 | 1 001.00 |
Shares repurchased | 5 099.54 | ||||
Other reserves | 119.48 | 9 759.93 | 12 256.65 | 15 914.51 | |
Retained earnings | -4 245.31 | -19.48 | -1 786.86 | 14 327.65 | 15 010.77 |
Profit of the financial year | 4 245.31 | 3 507.65 | -1 388.77 | -17 155.52 | -17 080.91 |
Shareholders equity total | 6 099.54 | 4 507.65 | 7 584.30 | 10 428.78 | 14 845.37 |
Provisions | 4.10 | 24.27 | |||
Non-current other liabilities | 196.84 | 619.19 | 2 924.01 | 2 887.12 | 2 971.55 |
Non-current liabilities total | 196.84 | 619.19 | 2 924.01 | 2 887.12 | 2 971.55 |
Current loans from credit institutions | 22.70 | 1.83 | |||
Current trade creditors | 432.14 | 287.42 | 755.99 | 1 322.19 | 11 925.31 |
Current owed to group member | 15.05 | 15.40 | 12 349.81 | 61 145.01 | 19 464.49 |
Short-term deferred tax liabilities | 936.90 | 450.78 | |||
Other non-interest bearing current liabilities | 1 540.48 | 2 178.70 | 6 877.80 | 5 995.95 | 9 541.08 |
Accruals and deferred income | 363.28 | 324.90 | 11 275.72 | 10 357.86 | 11 247.56 |
Current liabilities total | 3 287.85 | 3 279.89 | 31 261.14 | 78 821.01 | 52 178.45 |
Balance sheet total (liabilities) | 9 588.32 | 8 431.00 | 41 769.45 | 92 136.91 | 69 995.36 |
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.