El Expert ApS — Credit Rating and Financial Key Figures
CVR number: 40888918
Kildevej 1, 4622 Havdrup
Info@elexpert.dk
tel: 27100090
Www.elexpert.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 047.00 | 1 511.48 | 1 640.00 | 1 706.17 |
| Employee benefit expenses | - 966.00 | -1 431.78 | -1 599.01 | -1 668.29 |
| Total depreciation | -12.03 | -12.03 | -15.92 | |
| EBIT | 81.00 | 67.67 | 28.96 | 21.95 |
| Other financial income | 3.00 | 4.30 | 10.39 | 10.40 |
| Other financial expenses | -1.00 | -3.76 | -24.64 | -23.97 |
| Pre-tax profit | 83.05 | 68.21 | 14.71 | 8.38 |
| Income taxes | -18.05 | -20.63 | 11.80 | -28.93 |
| Net earnings | 65.00 | 47.58 | 26.52 | -20.55 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 45.00 | |||
| Machinery and equipment | 45.12 | 24.06 | 12.03 | 31.11 |
| Other tangible assets | -45.12 | |||
| Tangible assets total | 45.00 | 24.06 | 12.03 | 31.11 |
| Investments total | - 101.38 | |||
| Long term receivables total | ||||
| Raw materials and consumables | 200.00 | 200.00 | 300.00 | |
| Inventories total | 200.00 | 200.00 | 300.00 | |
| Current trade debtors | 137.00 | 178.05 | 313.09 | 188.96 |
| Current amounts owed by group member comp. | 2.36 | 11.11 | ||
| Current other receivables | 101.38 | 449.81 | 298.00 | 205.18 |
| Short term receivables total | 238.38 | 627.86 | 613.45 | 405.25 |
| Cash and bank deposits | 286.00 | 73.21 | 62.25 | 432.19 |
| Cash and cash equivalents | 286.00 | 73.21 | 62.25 | 432.19 |
| Balance sheet total (assets) | 468.00 | 925.13 | 887.74 | 1 168.55 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 64.00 | 111.57 | 138.09 | |
| Profit of the financial year | 65.00 | 47.58 | 26.52 | -20.55 |
| Shareholders equity total | 105.00 | 151.57 | 178.09 | 157.54 |
| Provisions | - 102.50 | 20.63 | 8.83 | 37.76 |
| Non-current other liabilities | 102.50 | |||
| Non-current liabilities total | 102.50 | |||
| Advances received | 144.00 | 97.70 | ||
| Current trade creditors | 68.71 | 277.27 | 335.79 | |
| Current owed to group member | 9.93 | |||
| Short-term deferred tax liabilities | 18.05 | |||
| Other non-interest bearing current liabilities | 344.95 | 530.29 | 325.85 | 637.46 |
| Current liabilities total | 363.00 | 752.93 | 700.82 | 973.25 |
| Balance sheet total (liabilities) | 468.00 | 925.13 | 887.74 | 1 168.55 |
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.