Ephort ApS — Credit Rating and Financial Key Figures
CVR number: 42021172
Nedergade 33 D, 5000 Odense C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5 265.69 | 6 918.91 | |||
| Costs of manufacturing | - 636.46 | - 352.98 | |||
| External services | - 870.12 | - 978.06 | |||
| Gross profit | 1 368.02 | 2 769.88 | 3 251.17 | 3 759.12 | 5 587.87 |
| Employee benefit expenses | - 614.75 | -2 394.47 | -3 100.02 | -3 404.74 | -4 923.33 |
| Total depreciation | -53.93 | - 100.36 | -92.86 | -92.86 | - 103.10 |
| EBIT | 699.34 | 275.05 | 58.30 | 261.52 | 561.44 |
| Other financial income | 2.97 | 1.44 | |||
| Other financial expenses | -8.36 | -19.58 | -24.10 | -8.46 | -16.09 |
| Pre-tax profit | 690.99 | 255.47 | 34.20 | 256.03 | 546.80 |
| Income taxes | - 152.04 | -59.16 | -8.39 | -56.40 | - 121.67 |
| Net earnings | 538.95 | 196.31 | 25.81 | 199.63 | 425.13 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 603.57 | 510.71 | 417.86 | 325.00 | 232.14 |
| Intangible assets total | 603.57 | 510.71 | 417.86 | 325.00 | 232.14 |
| Machinery and equipment | 7.50 | 7.50 | 30.72 | ||
| Other tangible assets | 5.79 | ||||
| Tangible assets total | 7.50 | 13.29 | 30.72 | ||
| Other non-current investments | -13.29 | ||||
| Investments total | -13.29 | 43.60 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 349.45 | 588.63 | 354.55 | 333.03 | 1 169.94 |
| Prepayments and accrued income | 37.14 | 12.50 | |||
| Current other receivables | 108.13 | 16.54 | 12.75 | 56.35 | 631.42 |
| Current deferred tax assets | 39.81 | ||||
| Short term receivables total | 494.71 | 605.17 | 379.80 | 429.19 | 1 801.36 |
| Cash and bank deposits | 342.04 | 474.48 | 556.57 | 4.13 | |
| Cash and cash equivalents | 342.04 | 474.48 | 556.57 | 4.13 | |
| Balance sheet total (assets) | 1 447.82 | 1 115.88 | 1 272.14 | 1 310.77 | 2 111.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 500.00 | |||
| Other reserves | - 500.00 | ||||
| Retained earnings | - 500.00 | 38.95 | 235.26 | 261.07 | 460.70 |
| Profit of the financial year | 538.95 | 196.31 | 25.81 | 199.63 | 425.13 |
| Shareholders equity total | 578.95 | 275.25 | 301.07 | 500.70 | 925.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 32.49 | 26.42 | |||
| Advances received | 130.99 | 363.96 | |||
| Current trade creditors | 65.31 | 40.67 | 84.60 | 17.31 | |
| Current owed to participating | 69.34 | 354.11 | 154.11 | 186.29 | |
| Short-term deferred tax liabilities | 152.04 | 59.16 | 29.39 | 104.07 | |
| Other non-interest bearing current liabilities | 641.20 | 329.55 | 615.91 | 349.27 | 852.03 |
| Accruals and deferred income | 6.30 | 12.24 | |||
| Current liabilities total | 868.88 | 840.63 | 971.07 | 810.07 | 1 186.12 |
| Balance sheet total (liabilities) | 1 447.82 | 1 115.88 | 1 272.14 | 1 310.77 | 2 111.95 |
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.