LOGIO CONSULTING A/S — Credit Rating and Financial Key Figures
CVR number: 32765440
Grusbakken 6, 2820 Gentofte
info@logio.dk
tel: 29685443
www.logio.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 148.37 | 11 450.16 | 11 438.52 | 11 676.20 | 10 818.67 |
| Employee benefit expenses | -4 968.54 | -4 874.01 | -5 251.98 | -5 073.68 | -4 979.72 |
| EBIT | 4 179.83 | 6 576.16 | 6 186.54 | 6 602.52 | 5 838.95 |
| Other financial income | -52.78 | 192.29 | - 316.69 | 323.27 | 727.54 |
| Other financial expenses | -27.96 | -39.54 | -41.99 | -32.83 | |
| Pre-tax profit | 4 099.09 | 6 728.91 | 5 827.86 | 6 892.95 | 6 566.49 |
| Income taxes | - 900.17 | -1 480.81 | -1 285.70 | -1 515.95 | -1 446.94 |
| Net earnings | 3 198.92 | 5 248.10 | 4 542.16 | 5 377.00 | 5 119.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other non-current investments | 95.67 | 1 797.64 | 1 601.19 | ||
| Investments total | 238.52 | 1 943.34 | 1 750.68 | 156.96 | 160.10 |
| Non-current loans receivable | 0.27 | ||||
| Long term receivables total | 0.27 | ||||
| Inventories total | |||||
| Current trade debtors | 1 584.67 | 2 514.92 | 2 928.29 | 2 528.16 | 2 875.52 |
| Prepayments and accrued income | 106.95 | 108.74 | 3.97 | 117.74 | |
| Current other receivables | 1 844.99 | 1 854.61 | 2 388.62 | 1 932.77 | 1 794.73 |
| Short term receivables total | 3 536.61 | 4 478.27 | 5 316.91 | 4 464.90 | 4 787.99 |
| Other current investments | 1 918.97 | 2 545.83 | |||
| Cash and bank deposits | 7 406.72 | 7 319.06 | 5 559.32 | 6 686.82 | 6 122.68 |
| Cash and cash equivalents | 7 406.72 | 7 319.06 | 5 559.32 | 8 605.78 | 8 668.52 |
| Balance sheet total (assets) | 11 181.86 | 13 740.67 | 12 626.91 | 13 227.92 | 13 616.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 650.00 | 650.00 | 650.00 | 650.00 | 650.00 |
| Shares repurchased | 3 095.24 | 7 428.57 | 5 695.24 | 6 190.48 | 4 950.49 |
| Retained earnings | 462.21 | -3 172.21 | -2 190.78 | -2 743.86 | -1 126.88 |
| Profit of the financial year | 3 198.92 | 5 248.10 | 4 542.16 | 5 377.00 | 5 119.55 |
| Shareholders equity total | 7 406.36 | 10 154.46 | 8 696.62 | 9 473.62 | 9 593.17 |
| Non-current deferred tax liabilities | 900.17 | 1 480.81 | 1 285.70 | 1 515.95 | 1 446.94 |
| Non-current liabilities total | 900.17 | 1 480.81 | 1 285.70 | 1 515.95 | 1 446.94 |
| Current trade creditors | 27.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Short-term deferred tax liabilities | 1 094.30 | 900.17 | 1 480.81 | 1 285.70 | 1 515.95 |
| Other non-interest bearing current liabilities | 1 754.02 | 1 175.22 | 1 133.78 | 922.65 | 1 030.55 |
| Current liabilities total | 2 875.32 | 2 105.39 | 2 644.59 | 2 238.35 | 2 576.50 |
| Balance sheet total (liabilities) | 11 181.86 | 13 740.67 | 12 626.91 | 13 227.92 | 13 616.61 |
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.