Isupply ApS — Credit Rating and Financial Key Figures
CVR number: 37121630
Danmarksgade 16, 7000 Fredericia
info@isupply.dk
tel: 60713999
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9.73 | 137.89 | 182.46 | -79.29 | 42.24 |
| Employee benefit expenses | -0.30 | - 260.24 | - 294.34 | -1.74 | |
| EBIT | 9.43 | - 122.35 | - 111.88 | -81.03 | 42.24 |
| Other financial income | 0.32 | ||||
| Other financial expenses | -6.85 | -8.42 | -7.86 | -16.39 | -8.99 |
| Pre-tax profit | 2.58 | - 130.77 | - 119.42 | -97.42 | 33.24 |
| Income taxes | -0.63 | 35.83 | 26.17 | 19.57 | -7.48 |
| Net earnings | 1.94 | -94.94 | -93.25 | -77.85 | 25.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 113.61 | 71.24 | 49.75 | ||
| Inventories total | 113.61 | 71.24 | 49.75 | ||
| Current trade debtors | 19.32 | 25.00 | 18.49 | ||
| Current other receivables | 26.00 | 34.13 | 26.00 | ||
| Current deferred tax assets | 39.35 | 75.19 | 101.35 | 120.93 | 113.45 |
| Short term receivables total | 84.67 | 109.31 | 127.35 | 145.93 | 131.94 |
| Cash and bank deposits | 43.53 | 93.26 | 22.86 | 9.14 | 14.80 |
| Cash and cash equivalents | 43.53 | 93.26 | 22.86 | 9.14 | 14.80 |
| Balance sheet total (assets) | 241.81 | 273.81 | 199.96 | 155.07 | 146.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 178.03 | - 176.09 | - 271.03 | - 364.28 | - 442.12 |
| Profit of the financial year | 1.94 | -94.94 | -93.25 | -77.85 | 25.76 |
| Shareholders equity total | - 126.09 | - 221.03 | - 314.28 | - 392.12 | - 366.36 |
| Non-current owed to group member | 354.82 | 368.90 | 392.36 | 400.20 | |
| Non-current liabilities total | 354.82 | 368.90 | 392.36 | 400.20 | |
| Current trade creditors | 10.78 | 10.50 | 44.54 | 31.50 | 0.14 |
| Current owed to participating | 331.33 | ||||
| Other non-interest bearing current liabilities | 25.79 | 129.52 | 100.79 | 123.34 | 112.76 |
| Current liabilities total | 367.90 | 140.01 | 145.33 | 154.84 | 112.89 |
| Balance sheet total (liabilities) | 241.81 | 273.81 | 199.96 | 155.07 | 146.74 |
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.