IMPLEMENT CONSULTING GROUP P/S — Credit Rating and Financial Key Figures
CVR number: 32767788
Strandvejen 54, 2900 Hellerup
tel: 45867950
Income statement (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 254.79 | 1 252.19 | 1 357.13 | 1 876.13 | 2 350.41 |
| External services | - 358.52 | - 460.22 | |||
| Gross profit | 1 254.79 | 1 252.19 | 1 357.13 | 1 517.61 | 1 890.19 |
| Employee benefit expenses | -1 120.71 | -1 417.95 | |||
| Total depreciation | -15.55 | -15.38 | |||
| EBIT | 241.70 | 229.55 | 273.84 | 381.35 | 456.86 |
| Other financial income | 7.59 | 15.57 | |||
| Other financial expenses | -11.60 | -5.64 | |||
| Pre-tax profit | 236.95 | 224.18 | 263.69 | 377.34 | 466.79 |
| Income taxes | -16.74 | -13.84 | |||
| Net earnings | 236.95 | 224.18 | 263.69 | 360.60 | 452.95 |
Assets (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 77.19 | 65.58 | |||
| Intangible assets total | 77.19 | 65.58 | |||
| Machinery and equipment | 6.82 | 7.33 | |||
| Tangible assets total | 6.82 | 7.33 | |||
| Investments total | 869.25 | 993.44 | 827.29 | 11.03 | 11.70 |
| Non-current loans receivable | 14.38 | 3.99 | |||
| Long term receivables total | 14.38 | 3.99 | |||
| Inventories total | |||||
| Current trade debtors | 465.22 | 506.84 | |||
| Prepayments and accrued income | 10.15 | 14.11 | |||
| Current other receivables | 11.34 | 0.15 | |||
| Current deferred tax assets | 0.64 | ||||
| Short term receivables total | 487.36 | 521.10 | |||
| Other current investments | 199.98 | 649.14 | |||
| Cash and bank deposits | 462.03 | 190.80 | |||
| Cash and cash equivalents | 662.01 | 839.94 | |||
| Balance sheet total (assets) | 869.25 | 993.44 | 827.29 | 1 258.78 | 1 449.64 |
Equity and liabilities (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 577.49 | 368.18 | 382.22 | 2.61 | 2.66 |
| Shares repurchased | 324.55 | 401.91 | |||
| Retained earnings | - 236.95 | - 224.18 | - 263.69 | -40.93 | -43.30 |
| Profit of the financial year | 236.95 | 224.18 | 263.69 | 360.60 | 452.95 |
| Minority interest (BS) | 11.55 | 9.84 | |||
| Shareholders equity total | 577.49 | 368.18 | 382.22 | 658.38 | 824.07 |
| Provisions | 7.28 | 8.48 | |||
| Non-current deferred tax liabilities | 29.88 | 41.50 | |||
| Non-current liabilities total | 29.88 | 41.50 | |||
| Advances received | 47.61 | 37.01 | |||
| Current trade creditors | 50.80 | 61.61 | |||
| Short-term deferred tax liabilities | 9.10 | 16.42 | |||
| Other non-interest bearing current liabilities | 455.73 | 460.54 | |||
| Current liabilities total | 563.24 | 575.58 | |||
| Balance sheet total (liabilities) | 577.49 | 368.18 | 382.22 | 1 258.78 | 1 449.64 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.