CG Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 39484277
Havnevej 57, 9670 Løgstør
cg@cg-el.dk
tel: 21314102
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 85.18 | 5.76 | 18.59 | 6.29 | 0.40 |
| EBIT | 85.18 | 5.76 | 18.59 | 6.29 | 0.40 |
| Other financial income | 5.62 | 9.90 | 8.24 | 16.05 | 7.29 |
| Other financial expenses | -17.28 | -17.54 | -23.52 | -42.67 | -52.28 |
| Net income from associates (fin.) | 376.04 | 320.71 | 653.66 | 603.95 | 558.75 |
| Pre-tax profit | 449.56 | 318.83 | 656.96 | 583.62 | 514.16 |
| Income taxes | -17.07 | 1.54 | 2.72 | 13.47 | 18.86 |
| Net earnings | 432.49 | 320.37 | 659.68 | 597.10 | 533.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 876.04 | 1 164.21 | 1 811.00 | 2 422.76 | 2 981.10 |
| Participating interests | 32.54 | 39.40 | 31.60 | 32.01 | |
| Investments total | 876.04 | 1 196.75 | 1 850.41 | 2 454.36 | 3 013.10 |
| Non-current loans receivable | 125.00 | 501.00 | |||
| Long term receivables total | 125.00 | 501.00 | |||
| Inventories total | |||||
| Current trade debtors | 12.00 | ||||
| Current amounts owed by group member comp. | 519.73 | 400.32 | 436.56 | 353.75 | 165.85 |
| Current owed by particip. interest comp. | 120.00 | 106.00 | 77.00 | 117.00 | |
| Current other receivables | 0.25 | 1.03 | 2.52 | ||
| Current deferred tax assets | 53.20 | 28.01 | 172.14 | 249.20 | 191.14 |
| Short term receivables total | 572.92 | 548.32 | 714.95 | 680.99 | 488.51 |
| Cash and bank deposits | 12.73 | 17.79 | 32.69 | 12.82 | 4.61 |
| Cash and cash equivalents | 12.73 | 17.79 | 32.69 | 12.82 | 4.61 |
| Balance sheet total (assets) | 1 461.69 | 1 762.87 | 2 598.05 | 3 273.17 | 4 007.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 376.04 | 696.75 | 1 350.40 | 1 954.36 | 2 513.10 |
| Retained earnings | - 255.30 | - 143.52 | - 476.81 | - 421.08 | - 382.73 |
| Profit of the financial year | 432.49 | 320.37 | 659.68 | 597.10 | 533.02 |
| Shareholders equity total | 603.23 | 923.60 | 1 583.28 | 2 180.37 | 2 713.39 |
| Non-current liabilities total | |||||
| Current owed to participating | 745.63 | 800.94 | 812.20 | 844.69 | 878.48 |
| Short-term deferred tax liabilities | 65.57 | 10.93 | 165.71 | 201.13 | 103.16 |
| Other non-interest bearing current liabilities | 47.26 | 27.40 | 36.86 | 46.98 | 312.20 |
| Current liabilities total | 858.46 | 839.27 | 1 014.77 | 1 092.80 | 1 293.84 |
| Balance sheet total (liabilities) | 1 461.69 | 1 762.87 | 2 598.05 | 3 273.17 | 4 007.22 |
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.