Smooth Robotics ApS
CVR number: 38208152
Hollufgårdsvej 31, Højby 5260 Odense S
www.smooth-robotics.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 067.40 | 1 060.35 | 1 396.14 | 2 354.40 | 6 627.04 |
| Employee benefit expenses | -1 275.23 | -1 469.01 | -2 035.58 | -2 966.78 | -5 808.10 |
| Total depreciation | -12.99 | -12.99 | -11.91 | - 917.49 | |
| EBIT | - 220.82 | - 421.66 | - 651.35 | - 612.38 | -98.55 |
| Other financial income | 778.37 | 0.95 | |||
| Other financial expenses | - 160.35 | - 174.73 | -11.34 | -18.04 | - 151.83 |
| Pre-tax profit | - 381.18 | - 596.39 | 115.68 | - 630.42 | - 249.43 |
| Income taxes | 87.85 | 1.60 | 137.57 | 267.17 | |
| Net earnings | - 293.33 | - 596.39 | 117.28 | - 492.85 | 17.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 24.91 | 11.91 | 750.75 | 2 752.47 | 4 500.50 |
| Intangible assets total | 24.91 | 11.91 | 750.75 | 2 752.47 | 4 500.50 |
| Tangible assets total | |||||
| Other receivables | 11.00 | 15.00 | 15.00 | 18.60 | |
| Investments total | 11.00 | 15.00 | 15.00 | 18.60 | |
| Long term receivables total | |||||
| Finished products/goods | 724.26 | ||||
| Inventories total | 724.26 | ||||
| Current trade debtors | 384.10 | 60.63 | 538.93 | 666.06 | 944.14 |
| Current amounts owed by group member comp. | 4.51 | 5.32 | |||
| Prepayments and accrued income | 12.18 | 88.12 | |||
| Current other receivables | 17.97 | 171.36 | 10.29 | 11.71 | 233.52 |
| Current deferred tax assets | 87.85 | 1.60 | 577.95 | 432.33 | |
| Short term receivables total | 489.91 | 231.98 | 555.33 | 1 273.22 | 1 698.11 |
| Cash and bank deposits | 927.39 | 877.47 | 1 371.88 | ||
| Cash and cash equivalents | 927.39 | 877.47 | 1 371.88 | ||
| Balance sheet total (assets) | 1 442.21 | 1 132.36 | 2 692.96 | 4 040.69 | 6 941.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 227.45 | 227.45 | 360.13 | 360.13 | 360.13 |
| Other reserves | 2 146.92 | 3 510.39 | |||
| Retained earnings | - 779.29 | -1 072.62 | 1 698.33 | - 331.32 | -2 572.20 |
| Profit of the financial year | - 293.33 | - 596.39 | 117.28 | - 492.85 | 17.74 |
| Shareholders equity total | - 845.17 | -1 441.55 | 2 175.74 | 1 682.89 | 1 316.06 |
| Provisions | 440.38 | 990.11 | |||
| Non-current other liabilities | 2 098.52 | 2 266.87 | 13.13 | ||
| Non-current deferred tax liabilities | 13.56 | 14.14 | |||
| Non-current liabilities total | 2 098.52 | 2 266.87 | 13.13 | 13.56 | 14.14 |
| Current loans from credit institutions | 3.28 | 1 408.87 | 3 422.32 | ||
| Current trade creditors | 84.38 | 35.70 | 27.17 | 233.33 | 752.44 |
| Current owed to group member | 2.21 | 57.88 | |||
| Other non-interest bearing current liabilities | 104.47 | 271.35 | 473.64 | 259.45 | 388.51 |
| Current liabilities total | 188.85 | 307.05 | 504.09 | 1 903.86 | 4 621.15 |
| Balance sheet total (liabilities) | 1 442.21 | 1 132.36 | 2 692.96 | 4 040.69 | 6 941.47 |
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.