Black Panther Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 38136240
Maglevænget 7, 2920 Charlottenlund
black.panther.consulting@gmail.com
tel: 20561216
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27.02 | 265.46 | 182.83 | 532.36 | 154.25 |
| Employee benefit expenses | -9.12 | - 258.08 | - 157.94 | - 526.87 | - 170.45 |
| EBIT | 17.90 | 7.39 | 24.89 | 5.49 | -16.20 |
| Other financial expenses | -8.45 | -5.37 | -0.76 | -0.67 | -1.08 |
| Net income from associates (fin.) | -5.60 | -2.80 | |||
| Pre-tax profit | 9.45 | 2.02 | 24.13 | -0.78 | -20.07 |
| Income taxes | 0.01 | -0.78 | |||
| Net earnings | 9.45 | 2.03 | 24.13 | -1.57 | -20.07 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 20.00 | 20.00 | 14.39 | ||
| Participating interests | 49.98 | 49.98 | 49.98 | ||
| Investments total | 20.00 | 69.97 | 64.37 | 49.98 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5.00 | 3.84 | 144.47 | ||
| Current other receivables | 11.90 | 16.17 | 15.44 | ||
| Current deferred tax assets | 13.00 | 13.01 | 4.00 | ||
| Short term receivables total | 13.00 | 29.91 | 24.01 | 159.90 | |
| Other current investments | 5.78 | 1.59 | 1.59 | 1.59 | 1.59 |
| Cash and bank deposits | 5.62 | 28.06 | 21.78 | 55.82 | 16.75 |
| Cash and cash equivalents | 11.40 | 29.65 | 23.37 | 57.41 | 18.34 |
| Balance sheet total (assets) | 24.40 | 79.56 | 117.36 | 281.68 | 68.31 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -46.99 | -44.96 | -20.83 | -22.39 | -42.47 |
| Retained earnings | -9.45 | -2.03 | -24.13 | 1.57 | 20.07 |
| Profit of the financial year | 9.45 | 2.03 | 24.13 | -1.57 | -20.07 |
| Shareholders equity total | 3.01 | 5.04 | 29.17 | 27.61 | 7.53 |
| Non-current liabilities total | |||||
| Current owed to participating | 12.00 | ||||
| Other non-interest bearing current liabilities | 9.39 | 74.52 | 88.18 | 254.07 | 60.78 |
| Current liabilities total | 21.38 | 74.52 | 88.18 | 254.07 | 60.78 |
| Balance sheet total (liabilities) | 24.40 | 79.56 | 117.36 | 281.68 | 68.31 |
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.