INFRA GROUP DANMARK ApS — Credit Rating and Financial Key Figures
CVR number: 35256873
Højgårdsvej 11, 5750 Ringe
infragroup@infragroup.dk
tel: 55552222
www.infragroup.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 992.70 | 5 688.04 | 5 755.25 | 8 524.13 | 8 906.90 |
Costs of management | -3 835.12 | -3 742.79 | -3 877.16 | -4 637.86 | -4 435.72 |
EBIT | 1 157.57 | 1 945.26 | 1 878.08 | 3 886.26 | 4 471.18 |
Other financial income | 5.13 | 4.06 | 0.08 | 6.31 | |
Other financial expenses | - 150.87 | - 159.27 | -74.85 | - 133.19 | - 200.29 |
Pre-tax profit | 1 006.70 | 1 791.12 | 1 807.29 | 3 753.15 | 4 277.21 |
Income taxes | - 224.42 | - 396.15 | - 399.16 | - 829.85 | - 942.26 |
Net earnings | 782.28 | 1 394.97 | 1 408.13 | 2 923.30 | 3 334.95 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 384.41 | 390.04 | 292.53 | 195.02 | 97.51 |
Intangible assets total | 384.41 | 390.04 | 292.53 | 195.02 | 97.51 |
Machinery and equipment | 2 135.54 | 2 263.69 | 1 994.88 | 1 611.47 | 1 032.56 |
Advance payments and construction in progress | 112.61 | ||||
Tangible assets total | 2 135.54 | 2 263.69 | 1 994.88 | 1 611.47 | 1 145.17 |
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 6 293.78 | 7 312.95 | 6 320.03 | 13 596.10 | 10 258.95 |
Inventories total | 6 293.78 | 7 312.95 | 6 320.03 | 13 596.10 | 10 258.95 |
Current trade debtors | 1 360.26 | 1 183.87 | 1 056.93 | 1 031.72 | 1 317.64 |
Current amounts owed by group member comp. | 146.43 | 249.11 | 5.18 | ||
Current other receivables | 20.18 | 69.35 | 28.60 | 30.95 | 426.40 |
Short term receivables total | 1 526.86 | 1 253.22 | 1 334.63 | 1 067.86 | 1 744.04 |
Cash and bank deposits | 1 034.43 | 510.22 | 1 613.09 | 1 226.31 | 3 517.76 |
Cash and cash equivalents | 1 034.43 | 510.22 | 1 613.09 | 1 226.31 | 3 517.76 |
Balance sheet total (assets) | 11 375.02 | 11 730.12 | 11 555.15 | 17 696.76 | 16 763.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 249.00 | 249.00 | 249.00 | 249.00 | 249.00 |
Retained earnings | 56.36 | 838.65 | 2 233.62 | 3 641.75 | 6 565.05 |
Profit of the financial year | 782.28 | 1 394.97 | 1 408.13 | 2 923.30 | 3 334.95 |
Shareholders equity total | 1 087.65 | 2 482.62 | 3 890.75 | 6 814.05 | 10 149.00 |
Provisions | 266.61 | 271.40 | 227.57 | 178.28 | 79.88 |
Non-current other liabilities | 217.14 | 556.53 | 556.53 | ||
Non-current deferred tax liabilities | 584.94 | 576.08 | |||
Non-current liabilities total | 217.14 | 556.53 | 556.53 | 584.94 | 576.08 |
Advances received | 27.90 | 34.40 | 67.48 | 7.00 | 73.20 |
Current trade creditors | 3 040.45 | 2 340.55 | 992.56 | 3 132.82 | 1 278.86 |
Current owed to group member | 5 216.23 | 1 918.34 | 527.90 | 5 825.11 | 1 936.22 |
Other non-interest bearing current liabilities | 1 519.05 | 4 126.30 | 5 292.37 | 1 154.56 | 2 670.20 |
Current liabilities total | 9 803.62 | 8 419.58 | 6 880.31 | 10 119.48 | 5 958.47 |
Balance sheet total (liabilities) | 11 375.02 | 11 730.12 | 11 555.15 | 17 696.76 | 16 763.43 |
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.