ISOTERM A/S — Credit Rating and Financial Key Figures
CVR number: 30082753
Fredensgade 7, 6000 Kolding
isoterm@isoterm.dk
tel: 75507228
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 694.12 | 1 172.31 | 1 050.73 | 846.12 | 581.60 |
| Employee benefit expenses | -2.50 | ||||
| Total depreciation | -26.78 | -75.53 | -75.53 | -75.53 | |
| EBIT | 691.61 | 1 145.53 | 975.20 | 770.59 | 506.07 |
| Other financial income | 15.69 | 10.22 | 14.78 | 17.04 | 53.42 |
| Other financial expenses | -0.19 | -0.56 | -1.71 | -2.98 | |
| Pre-tax profit | 707.11 | 1 155.19 | 988.27 | 784.65 | 559.48 |
| Income taxes | - 155.56 | - 254.12 | - 218.77 | - 173.73 | - 129.75 |
| Net earnings | 551.55 | 901.07 | 769.50 | 610.92 | 429.73 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 80.34 | 199.81 | 124.28 | 48.75 | |
| Tangible assets total | 80.34 | 199.81 | 124.28 | 48.75 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 166.03 | 167.69 | 132.47 | 56.88 | 92.19 |
| Current amounts owed by group member comp. | 1 927.22 | 2 638.01 | 3 082.65 | 3 924.85 | 4 312.87 |
| Current deferred tax assets | 7.05 | 5.29 | 5.44 | 42.72 | 17.06 |
| Short term receivables total | 2 100.31 | 2 810.99 | 3 220.56 | 4 024.45 | 4 422.12 |
| Cash and bank deposits | 26.40 | 236.91 | 398.08 | 29.56 | 164.33 |
| Cash and cash equivalents | 26.40 | 236.91 | 398.08 | 29.56 | 164.33 |
| Balance sheet total (assets) | 2 126.70 | 3 128.23 | 3 818.45 | 4 178.29 | 4 635.20 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 750.87 | 1 302.42 | 2 203.49 | 2 972.99 | 3 583.92 |
| Profit of the financial year | 551.55 | 901.07 | 769.50 | 610.92 | 429.73 |
| Shareholders equity total | 1 802.42 | 2 703.49 | 3 472.99 | 4 083.92 | 4 513.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 15.92 | 9.00 | 9.50 | 9.50 |
| Current owed to group member | 68.42 | ||||
| Short-term deferred tax liabilities | 153.21 | 252.36 | 218.92 | 27.10 | |
| Other non-interest bearing current liabilities | 95.15 | 156.46 | 117.53 | 84.87 | 84.95 |
| Current liabilities total | 324.28 | 424.74 | 345.46 | 94.37 | 121.55 |
| Balance sheet total (liabilities) | 2 126.70 | 3 128.23 | 3 818.45 | 4 178.29 | 4 635.20 |
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.