HARBOE CONSULT ApS - GODKENDT REVISIONSVIRKSOMHED — Credit Rating and Financial Key Figures
CVR number: 35649417
Jens Kofods Gade 1, 1268 København K
www.harboe.nu
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 12 145.46 | 19 339.57 |
Change in finished goods inventory | 149.09 | 152.52 |
Other operating income | 9.00 | 123.97 |
External services | -2 482.15 | -4 443.34 |
Gross profit | 9 523.22 | 14 867.68 |
Employee benefit expenses | -8 322.62 | -13 447.99 |
Total depreciation | -52.50 | |
EBIT | 1 200.60 | 1 367.19 |
Other financial income | 7.95 | 33.98 |
Other financial expenses | - 236.45 | - 227.07 |
Pre-tax profit | 972.11 | 1 174.10 |
Income taxes | - 244.95 | - 275.24 |
Net earnings | 727.16 | 898.87 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 472.50 | |
Intangible assets total | 472.50 | |
Tangible assets total | ||
Other receivables | 261.95 | 448.16 |
Investments total | 261.95 | 448.16 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 4 462.44 | 3 764.07 |
Prepayments and accrued income | 104.91 | 144.86 |
Current other receivables | 2 343.84 | 4 308.50 |
Short term receivables total | 6 911.20 | 8 217.43 |
Cash and bank deposits | 397.18 | 601.25 |
Cash and cash equivalents | 397.18 | 601.25 |
Balance sheet total (assets) | 7 570.33 | 9 739.34 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Retained earnings | 713.63 | |
Profit of the financial year | 727.16 | 898.87 |
Minority interest (BS) | 28.52 | |
Shareholders equity total | 777.16 | 1 691.02 |
Provisions | 515.65 | 448.43 |
Non-current deferred tax liabilities | 342.45 | |
Non-current liabilities total | 342.45 | |
Current loans from credit institutions | 33.51 | 8.16 |
Current trade creditors | 92.63 | 208.78 |
Current owed to participating | 0.17 | 0.65 |
Current owed to group member | 3 494.76 | 4 375.64 |
Short-term deferred tax liabilities | 528.55 | |
Other non-interest bearing current liabilities | 2 127.90 | 2 664.21 |
Current liabilities total | 6 277.52 | 7 257.44 |
Balance sheet total (liabilities) | 7 570.33 | 9 739.34 |
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.