El-team.Pro ApS — Credit Rating and Financial Key Figures
CVR number: 40123687
Smedeland 13, Smedeland 2600 Glostrup
finans@vincentz.dk
tel: 39535353
www.el-team.pro
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 653.91 | 2 148.57 | 1 823.29 | 2 336.01 | 2 854.37 |
| Employee benefit expenses | -2 618.63 | -1 976.99 | -1 721.01 | -2 009.93 | -2 292.51 |
| Total depreciation | -7.37 | -15.06 | -15.06 | -17.19 | -20.18 |
| EBIT | 27.91 | 156.52 | 87.21 | 308.88 | 541.67 |
| Other financial income | 1.29 | 1.25 | 3.09 | 0.30 | 0.61 |
| Other financial expenses | -2.15 | -5.05 | -4.01 | -14.62 | -2.65 |
| Pre-tax profit | 27.05 | 152.71 | 86.29 | 294.56 | 539.63 |
| Income taxes | -6.56 | -33.58 | -19.84 | -69.48 | - 129.46 |
| Net earnings | 20.49 | 119.14 | 66.45 | 225.08 | 410.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 68.31 | 53.25 | 38.20 | 46.61 | 26.43 |
| Tangible assets total | 68.31 | 53.25 | 38.20 | 46.61 | 26.43 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 272.44 | 290.68 | 400.36 | 480.47 | 592.05 |
| Inventories total | 272.44 | 290.68 | 400.36 | 480.47 | 592.05 |
| Current trade debtors | 316.05 | 232.10 | 254.13 | 518.52 | 394.03 |
| Current amounts owed by group member comp. | 300.38 | ||||
| Prepayments and accrued income | 53.32 | 41.06 | 33.45 | 124.55 | 92.65 |
| Current other receivables | 115.64 | 12.42 | 146.18 | ||
| Current deferred tax assets | 1.31 | ||||
| Short term receivables total | 485.01 | 573.54 | 300.00 | 643.07 | 634.16 |
| Cash and bank deposits | 0.45 | 239.28 | 192.02 | 0.63 | 407.04 |
| Cash and cash equivalents | 0.45 | 239.28 | 192.02 | 0.63 | 407.04 |
| Balance sheet total (assets) | 826.21 | 1 156.76 | 930.57 | 1 170.78 | 1 659.68 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 169.56 | 190.05 | 309.19 | 375.64 | 350.72 |
| Profit of the financial year | 20.49 | 119.14 | 66.45 | 225.08 | 410.18 |
| Shareholders equity total | 240.05 | 359.19 | 425.64 | 650.72 | 1 060.90 |
| Provisions | 2.54 | 2.35 | 1.38 | 0.76 | |
| Non-current other liabilities | 77.11 | 166.54 | 166.54 | ||
| Non-current liabilities total | 77.11 | 166.54 | 166.54 | ||
| Current trade creditors | 41.15 | 46.67 | 0.86 | ||
| Current owed to group member | 76.24 | 4.02 | 9.59 | 120.96 | 70.10 |
| Short-term deferred tax liabilities | 33.77 | 20.81 | 70.10 | 131.53 | |
| Other non-interest bearing current liabilities | 389.12 | 544.21 | 305.75 | 328.23 | 397.16 |
| Current liabilities total | 506.51 | 628.67 | 337.01 | 519.29 | 598.78 |
| Balance sheet total (liabilities) | 826.21 | 1 156.76 | 930.57 | 1 170.78 | 1 659.68 |
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.