1st Unit ApS — Credit Rating and Financial Key Figures
CVR number: 39323052
Tonsbakken 1 C, 2740 Skovlunde
vejby@1stunit.dk
tel: 31131212
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 940.44 | 1 892.12 | 1 187.49 | 1 815.73 | 2 816.63 |
| Employee benefit expenses | -1 542.04 | -1 689.77 | -1 646.53 | -1 598.31 | -1 885.76 |
| Other operating expenses | - 238.34 | -21.00 | |||
| Total depreciation | - 118.35 | - 122.38 | - 176.38 | -50.47 | -18.55 |
| EBIT | 280.05 | 79.97 | - 635.42 | -71.39 | 891.32 |
| Other financial income | 0.34 | 0.44 | |||
| Other financial expenses | -3.26 | -3.07 | -1.61 | -8.41 | -3.49 |
| Pre-tax profit | 276.79 | 76.90 | - 637.03 | -79.46 | 888.27 |
| Income taxes | -70.67 | -22.47 | 136.38 | 11.88 | - 201.06 |
| Net earnings | 206.12 | 54.43 | - 500.65 | -67.58 | 687.20 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 191.27 | 113.11 | 299.74 | 40.25 | 22.50 |
| Machinery and equipment | 92.50 | 83.46 | 44.42 | 21.80 | |
| Tangible assets total | 283.78 | 196.57 | 344.16 | 62.05 | 22.50 |
| Investments total | |||||
| Non-current other receivables | 70.20 | 61.20 | 61.20 | 61.20 | 61.20 |
| Long term receivables total | 70.20 | 61.20 | 61.20 | 61.20 | 61.20 |
| Raw materials and consumables | 10.00 | 15.00 | 86.67 | 15.00 | 15.00 |
| Inventories total | 10.00 | 15.00 | 86.67 | 15.00 | 15.00 |
| Current trade debtors | 164.74 | 636.35 | 107.19 | 117.13 | 996.53 |
| Current amounts owed by group member comp. | 8.46 | ||||
| Prepayments and accrued income | 3.33 | 70.70 | 28.86 | 49.58 | |
| Current other receivables | 185.00 | 180.00 | |||
| Current deferred tax assets | 135.37 | 147.25 | |||
| Short term receivables total | 353.08 | 644.80 | 313.26 | 293.24 | 1 226.11 |
| Cash and bank deposits | 614.22 | 125.32 | 259.69 | 480.58 | 484.11 |
| Cash and cash equivalents | 614.22 | 125.32 | 259.69 | 480.58 | 484.11 |
| Balance sheet total (assets) | 1 331.27 | 1 042.90 | 1 064.98 | 912.07 | 1 808.92 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 350.82 | 556.94 | 611.37 | 110.72 | 43.14 |
| Profit of the financial year | 206.12 | 54.43 | - 500.65 | -67.58 | 687.20 |
| Shareholders equity total | 706.94 | 661.37 | 160.72 | 93.14 | 780.34 |
| Provisions | 3.64 | 1.01 | 4.04 | ||
| Non-current deferred tax liabilities | 67.96 | 25.10 | 49.77 | ||
| Non-current liabilities total | 67.96 | 25.10 | 49.77 | ||
| Current trade creditors | 63.00 | 53.41 | 407.10 | 238.94 | 207.50 |
| Current owed to participating | 0.19 | 0.06 | 1.27 | ||
| Current owed to group member | 21.45 | 174.92 | 185.92 | 179.85 | |
| Other non-interest bearing current liabilities | 468.27 | 302.00 | 322.05 | 394.01 | 586.14 |
| Current liabilities total | 552.73 | 355.42 | 904.26 | 818.93 | 974.77 |
| Balance sheet total (liabilities) | 1 331.27 | 1 042.90 | 1 064.98 | 912.07 | 1 808.92 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.