UniDeko ApS — Credit Rating and Financial Key Figures
CVR number: 37986860
Banegraven 26, 3550 Slangerup
tel: 21440660
www.unideko.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 522.66 | 665.90 | 726.18 | 868.81 | 904.77 |
| Employee benefit expenses | - 456.01 | - 616.54 | - 622.18 | - 790.54 | - 962.20 |
| Other operating expenses | -31.04 | ||||
| Total depreciation | -32.30 | -46.52 | -46.52 | -38.54 | -36.55 |
| EBIT | 3.30 | 2.84 | 57.47 | 39.73 | -93.97 |
| Other financial income | 0.78 | 0.51 | 1.62 | 1.99 | 0.13 |
| Other financial expenses | -1.80 | -5.11 | -4.10 | -7.29 | -0.57 |
| Pre-tax profit | 2.28 | -1.77 | 54.99 | 34.43 | -94.41 |
| Income taxes | -5.04 | 1.36 | -7.88 | -9.59 | |
| Net earnings | -2.76 | -0.41 | 47.11 | 24.84 | -94.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 198.64 | 152.11 | 105.59 | 67.05 | 30.50 |
| Tangible assets total | 198.64 | 152.11 | 105.59 | 67.05 | 30.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 23.18 | 23.18 | 30.00 | 40.00 | 50.00 |
| Inventories total | 23.18 | 23.18 | 30.00 | 40.00 | 50.00 |
| Current trade debtors | 111.08 | 18.05 | 41.75 | 23.52 | 0.95 |
| Current other receivables | 2.00 | 2.96 | |||
| Short term receivables total | 111.08 | 20.05 | 41.75 | 23.52 | 3.91 |
| Cash and bank deposits | 119.64 | 225.36 | 166.28 | 249.07 | 262.46 |
| Cash and cash equivalents | 119.64 | 225.36 | 166.28 | 249.07 | 262.46 |
| Balance sheet total (assets) | 452.53 | 420.70 | 343.62 | 379.64 | 346.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 13.15 | 13.15 | 13.15 | ||
| Other reserves | 13.15 | 13.15 | |||
| Retained earnings | 39.46 | 36.70 | 36.30 | 83.40 | 108.24 |
| Profit of the financial year | -2.76 | -0.41 | 47.11 | 24.84 | -94.41 |
| Shareholders equity total | 49.86 | 49.45 | 136.56 | 161.40 | 66.98 |
| Provisions | 8.20 | 6.84 | 3.26 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 156.03 | 21.94 | 45.64 | 50.40 | 74.79 |
| Current owed to participating | 101.77 | 11.31 | 1.63 | 13.93 | 14.50 |
| Other non-interest bearing current liabilities | 136.68 | 331.16 | 156.53 | 153.91 | 190.59 |
| Current liabilities total | 394.47 | 364.41 | 203.80 | 218.25 | 279.88 |
| Balance sheet total (liabilities) | 452.53 | 420.70 | 343.62 | 379.64 | 346.87 |
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.