GoCollective A/S — Credit Rating and Financial Key Figures
CVR number: 18429101
Skøjtevej 26, 2770 Kastrup
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 894.61 | 1 664.21 | 1 692.57 | 2 008.24 | 1 782.81 |
Other operating income | 188.44 | 253.50 | |||
Costs of manufacturing | -2 031.11 | -1 777.20 | |||
Gross profit | 48.28 | - 292.67 | 18.14 | -22.87 | 5.61 |
Costs of management | - 202.71 | - 160.64 | |||
Costs of distribution | -6.71 | -6.45 | |||
Other operating expenses | -16.70 | - 178.78 | |||
EBIT | - 140.65 | - 411.07 | -16.53 | -60.55 | -86.76 |
Other financial income | 4.46 | 5.21 | |||
Other financial expenses | -39.81 | -32.80 | |||
Pre-tax profit | - 258.08 | - 498.07 | 23.62 | - 150.10 | - 165.81 |
Income taxes | -0.76 | -1.15 | |||
Profit/loss from discontinued operations | 27.10 | 25.73 | |||
Net earnings | - 258.08 | - 498.07 | 23.62 | - 123.76 | - 141.23 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 29.75 | 20.23 | |||
Intangible assets total | 29.75 | 20.23 | |||
Land and waters | 26.36 | 30.24 | |||
Buildings | 9.26 | 8.81 | |||
Machinery and equipment | 1 059.68 | 939.77 | |||
Advance payments and construction in progress | 6.38 | ||||
Tangible assets total | 1 101.69 | 978.82 | |||
Other receivables | 1 613.43 | 1 236.54 | 1 183.74 | 13.69 | 13.88 |
Investments total | 1 613.43 | 1 236.54 | 1 183.74 | 13.69 | 13.88 |
Non-current loans receivable | 24.17 | 24.68 | |||
Long term receivables total | 24.17 | 24.68 | |||
Semifinished products | 9.62 | 5.76 | |||
Finished products/goods | 87.54 | 108.47 | |||
Inventories total | 97.16 | 114.23 | |||
Current trade debtors | 118.97 | 80.25 | |||
Prepayments and accrued income | 48.33 | 53.01 | |||
Current other receivables | 129.92 | 54.56 | |||
Current deferred tax assets | 0.29 | ||||
Short term receivables total | 297.22 | 188.12 | |||
Cash and bank deposits | 55.81 | 135.39 | |||
Cash and cash equivalents | 55.81 | 135.39 | |||
Non-current assets for sale | 130.48 | 3.07 | |||
Balance sheet total (assets) | 1 613.43 | 1 236.54 | 1 183.74 | 1 749.97 | 1 478.40 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 526.73 | 28.66 | 157.28 | 140.00 | 140.00 |
Other reserves | 4.60 | 2.82 | |||
Retained earnings | 258.08 | 498.07 | -23.62 | 6.56 | 720.93 |
Profit of the financial year | - 258.08 | - 498.07 | 23.62 | - 123.76 | - 141.23 |
Shareholders equity total | 526.73 | 28.66 | 157.28 | 27.40 | 722.52 |
Provisions | 74.60 | 65.05 | |||
Non-current owed to group member | 859.21 | ||||
Non-current deferred tax liabilities | 174.75 | 197.71 | |||
Non-current liabilities total | 1 033.96 | 197.71 | |||
Current trade creditors | 46.66 | 66.97 | |||
Current owed to group member | 241.64 | 16.62 | |||
Other non-interest bearing current liabilities | 302.84 | 376.51 | |||
Liabilities of non-current assets for sale | 22.87 | 33.02 | |||
Current liabilities total | 614.01 | 493.12 | |||
Balance sheet total (liabilities) | 526.73 | 28.66 | 157.28 | 1 749.97 | 1 478.40 |
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.