Induce ApS — Credit Rating and Financial Key Figures
CVR number: 41027940
Rahbeks Alle 21, 1801 Frederiksberg C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 445.05 | 1 297.20 | 789.29 | 382.83 |
| Employee benefit expenses | - 314.57 | - 606.10 | - 700.99 | - 549.46 |
| EBIT | 130.48 | 691.10 | 88.30 | - 166.62 |
| Other financial expenses | -3.21 | -13.31 | -0.14 | |
| Pre-tax profit | 130.48 | 687.89 | 74.99 | - 166.76 |
| Income taxes | -31.04 | - 152.50 | -21.32 | 34.86 |
| Net earnings | 99.44 | 535.39 | 53.67 | - 131.90 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 7.76 | 10.00 | ||
| Investments total | 7.76 | 10.00 | ||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 75.00 | 240.05 | 99.38 | 12.50 |
| Current other receivables | 0.84 | 4.18 | ||
| Current deferred tax assets | 34.86 | |||
| Short term receivables total | 75.00 | 240.88 | 99.38 | 51.53 |
| Cash and bank deposits | 249.24 | 638.09 | 305.47 | 52.47 |
| Cash and cash equivalents | 249.24 | 638.09 | 305.47 | 52.47 |
| Balance sheet total (assets) | 324.24 | 878.97 | 412.60 | 114.01 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 99.00 | 535.39 | 54.11 | |
| Retained earnings | -99.00 | - 534.95 | -53.67 | 0.00 |
| Profit of the financial year | 99.44 | 535.39 | 53.67 | - 131.90 |
| Shareholders equity total | 139.44 | 575.83 | 94.11 | -91.90 |
| Non-current liabilities total | ||||
| Current trade creditors | 2.37 | 5.34 | 1.12 | |
| Current owed to participating | 1.28 | 11.20 | 12.40 | |
| Current owed to group member | 159.40 | 157.24 | ||
| Short-term deferred tax liabilities | 31.04 | 151.14 | 14.34 | |
| Other non-interest bearing current liabilities | 151.38 | 150.72 | 128.21 | 35.15 |
| Current liabilities total | 184.80 | 303.14 | 318.49 | 205.91 |
| Balance sheet total (liabilities) | 324.24 | 878.97 | 412.60 | 114.01 |
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.