EDC Poul Erik Bech, Helsingør A/S — Credit Rating and Financial Key Figures
CVR number: 36704969
Bremerholm 29, 1069 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 224.28 | 8 173.83 | 4 427.03 | 2 423.86 | 3 758.16 |
| Employee benefit expenses | -5 105.70 | -5 209.75 | -4 873.51 | -3 460.26 | -3 385.51 |
| Total depreciation | - 257.94 | - 236.27 | - 229.70 | -57.14 | |
| EBIT | 1 860.64 | 2 727.80 | - 676.17 | -1 093.54 | 372.65 |
| Other financial income | 2.32 | ||||
| Other financial expenses | -0.01 | -12.73 | -14.88 | ||
| Pre-tax profit | 1 862.95 | 2 727.80 | - 676.17 | -1 106.27 | 357.77 |
| Income taxes | - 419.02 | - 611.12 | 142.06 | 239.70 | -82.44 |
| Net earnings | 1 443.93 | 2 116.68 | - 534.11 | - 866.57 | 275.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 514.29 | 285.71 | 57.14 | ||
| Intangible assets total | 514.29 | 285.71 | 57.14 | ||
| Machinery and equipment | 8.82 | 1.13 | |||
| Tangible assets total | 8.82 | 1.13 | |||
| Other receivables | 95.94 | 95.94 | 95.94 | 95.94 | 96.00 |
| Investments total | 95.94 | 95.94 | 95.94 | 95.94 | 96.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 152.32 | 208.24 | 157.02 | 228.34 | 269.04 |
| Current amounts owed by group member comp. | 3 376.57 | 6 290.24 | 738.59 | ||
| Current other receivables | 23.95 | 4.50 | 40.41 | 56.90 | |
| Current deferred tax assets | 147.38 | 227.13 | |||
| Short term receivables total | 3 552.84 | 6 502.99 | 1 043.00 | 495.88 | 325.95 |
| Balance sheet total (assets) | 4 171.89 | 6 885.77 | 1 196.08 | 591.83 | 421.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 450.00 | 2 100.00 | |||
| Retained earnings | -1 233.44 | -1 889.51 | 227.17 | - 306.94 | -1 173.51 |
| Profit of the financial year | 1 443.93 | 2 116.68 | - 534.11 | - 866.57 | 275.33 |
| Shareholders equity total | 2 160.49 | 2 827.17 | 193.06 | - 673.51 | - 398.18 |
| Provisions | 7.04 | 7.25 | 51.57 | 93.00 | 54.00 |
| Non-current other liabilities | 19.53 | 67.32 | |||
| Non-current liabilities total | 19.53 | 67.32 | |||
| Advances received | 85.17 | 421.98 | 250.72 | 70.85 | 145.50 |
| Current trade creditors | 214.91 | 155.88 | 147.55 | 138.41 | 106.90 |
| Current owed to group member | 836.72 | 103.73 | |||
| Short-term deferred tax liabilities | 470.92 | 658.88 | 82.44 | ||
| Other non-interest bearing current liabilities | 1 213.83 | 2 747.29 | 553.18 | 126.35 | 327.55 |
| Current liabilities total | 1 984.83 | 3 984.02 | 951.45 | 1 172.33 | 766.12 |
| Balance sheet total (liabilities) | 4 171.89 | 6 885.77 | 1 196.08 | 591.83 | 421.95 |
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.