Q-Nation Aarhus A/S — Credit Rating and Financial Key Figures
CVR number: 40845658
Mejlgade 43 A, 8000 Aarhus C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 963.25 | 7 639.16 | 13 076.83 | 14 546.77 | 13 545.02 |
| Employee benefit expenses | -1 629.97 | -6 630.35 | -10 781.01 | -13 160.91 | -12 527.98 |
| Other operating expenses | -19.47 | ||||
| Total depreciation | -5.35 | -54.12 | - 134.87 | - 164.70 | - 124.35 |
| EBIT | - 672.06 | 954.69 | 2 160.96 | 1 201.68 | 892.69 |
| Other financial income | 2.54 | 52.08 | |||
| Other financial expenses | -26.14 | -75.96 | -21.31 | -19.77 | -0.83 |
| Pre-tax profit | - 698.21 | 878.73 | 2 139.65 | 1 184.45 | 943.94 |
| Income taxes | 150.48 | - 195.40 | - 478.59 | - 265.96 | - 217.89 |
| Net earnings | - 547.73 | 683.34 | 1 661.05 | 918.49 | 726.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 47.49 | 252.43 | 261.32 | 170.31 | 73.42 |
| Tangible assets total | 47.49 | 252.43 | 261.32 | 170.31 | 73.42 |
| Investments total | 13.50 | 59.70 | 61.37 | 63.09 | 63.97 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 225.00 | 3 224.29 | 3 376.85 | 3 011.48 | 3 948.17 |
| Current amounts owed by group member comp. | 298.18 | 283.44 | 109.35 | ||
| Prepayments and accrued income | 5.62 | 4.85 | 19.58 | 23.86 | 26.70 |
| Current other receivables | - 153.44 | ||||
| Current deferred tax assets | 153.44 | 306.88 | 0.20 | 19.58 | 25.98 |
| Short term receivables total | 384.06 | 3 680.75 | 3 680.07 | 3 164.28 | 4 000.85 |
| Cash and bank deposits | 603.70 | 1 952.80 | 830.03 | 1 226.77 | 1 420.65 |
| Cash and cash equivalents | 603.70 | 1 952.80 | 830.03 | 1 226.77 | 1 420.65 |
| Balance sheet total (assets) | 1 048.76 | 5 945.67 | 4 832.80 | 4 624.44 | 5 558.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 100.00 | 1 300.00 | 500.00 | 500.00 | |
| Retained earnings | - 647.73 | -1 264.39 | - 103.34 | 315.15 | |
| Profit of the financial year | - 547.73 | 683.34 | 1 661.05 | 918.49 | 726.06 |
| Shareholders equity total | -47.73 | 635.61 | 2 196.66 | 1 815.15 | 2 041.20 |
| Provisions | 2.97 | 5.78 | |||
| Non-current deferred tax liabilities | 192.59 | 484.57 | 285.34 | 224.29 | |
| Non-current liabilities total | 192.59 | 484.57 | 285.34 | 224.29 | |
| Current trade creditors | 16.77 | 1 094.09 | 265.36 | 36.25 | 435.63 |
| Current owed to group member | 382.47 | 382.47 | 523.72 | ||
| Short-term deferred tax liabilities | 192.59 | 484.57 | 285.34 | ||
| Other non-interest bearing current liabilities | 694.28 | 3 635.15 | 1 693.61 | 2 003.13 | 2 048.72 |
| Current liabilities total | 1 093.52 | 5 111.71 | 2 151.56 | 2 523.95 | 3 293.41 |
| Balance sheet total (liabilities) | 1 048.76 | 5 945.67 | 4 832.80 | 4 624.44 | 5 558.90 |
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.