Radiobotics ApS — Credit Rating and Financial Key Figures
CVR number: 38973231
Esplanaden 8 C, 1263 København K
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 505.17 | - 436.18 | -2 882.88 | -2 206.95 | -4 975.24 |
| Employee benefit expenses | -6 644.47 | -10 407.63 | -11 939.48 | -11 888.78 | -15 431.80 |
| Total depreciation | -10.00 | -10.00 | -10.00 | ||
| EBIT | -7 159.63 | -10 853.82 | -14 832.36 | -14 095.73 | -20 407.04 |
| Other financial income | 16.41 | ||||
| Other financial expenses | - 428.35 | -73.35 | - 944.90 | - 619.61 | - 738.43 |
| Pre-tax profit | -7 587.98 | -10 927.16 | -15 777.26 | -14 715.34 | -21 129.06 |
| Income taxes | 1 537.65 | 2 361.66 | 3 025.67 | 2 780.33 | 3 255.97 |
| Net earnings | -6 050.33 | -8 565.50 | -12 751.59 | -11 935.01 | -17 873.09 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 20.00 | 10.00 | |||
| Intangible assets total | 20.00 | 10.00 | |||
| Tangible assets total | |||||
| Other receivables | 65.00 | 200.07 | 222.08 | 235.83 | 170.83 |
| Investments total | 65.00 | 200.07 | 222.08 | 235.83 | 170.83 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.01 | 335.59 | 86.86 | 70.10 | |
| Current amounts owed by group member comp. | 10.13 | 10.13 | |||
| Current owed by particip. interest comp. | 10.13 | 10.13 | 10.13 | ||
| Prepayments and accrued income | 6.67 | 21.13 | 53.48 | 151.99 | 211.58 |
| Current other receivables | 1 839.55 | 131.09 | 170.40 | 2 429.45 | 214.52 |
| Current deferred tax assets | 1 537.65 | 3 899.31 | 5 387.33 | 5 806.00 | 6 036.30 |
| Short term receivables total | 3 393.99 | 4 082.66 | 5 956.92 | 8 484.43 | 6 542.63 |
| Cash and bank deposits | 6 694.75 | 3 775.61 | 1 960.20 | 3 058.67 | 1 653.34 |
| Cash and cash equivalents | 6 694.75 | 3 775.61 | 1 960.20 | 3 058.67 | 1 653.34 |
| Balance sheet total (assets) | 10 173.75 | 8 068.35 | 8 139.21 | 11 778.93 | 8 366.81 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 54.45 | 81.44 | 81.44 | 103.45 | 139.22 |
| Other restricted equity | - 100.02 | ||||
| Retained earnings | -1 586.49 | 6 873.34 | -1 692.16 | 12 556.38 | 18 923.89 |
| Profit of the financial year | -6 050.33 | -8 565.50 | -12 751.59 | -11 935.01 | -17 873.09 |
| Shareholders equity total | -7 582.37 | -1 610.72 | -14 362.31 | 724.82 | 1 090.00 |
| Non-current loans from credit institutions | 10 465.26 | 3 763.02 | |||
| Non-current other liabilities | 573.43 | 5 070.57 | |||
| Non-current deferred tax liabilities | 4 051.85 | 3 856.41 | 6 457.53 | ||
| Non-current liabilities total | 11 038.68 | 5 070.57 | 4 051.85 | 7 619.43 | 6 457.53 |
| Current loans from credit institutions | 15 980.57 | 2 048.28 | |||
| Current trade creditors | 335.70 | 183.15 | 190.70 | 215.92 | 136.80 |
| Other non-interest bearing current liabilities | 1 059.64 | 1 153.88 | 435.21 | 987.05 | 480.70 |
| Accruals and deferred income | 5 322.09 | 3 271.47 | 1 843.19 | 183.43 | 201.77 |
| Current liabilities total | 6 717.43 | 4 608.50 | 18 449.66 | 3 434.68 | 819.27 |
| Balance sheet total (liabilities) | 10 173.75 | 8 068.35 | 8 139.21 | 11 778.93 | 8 366.81 |
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.