Multidroner ApS
CVR number: 38959077
Istebjergvej 39, 4400 Kalundborg
kontakt@multidroner.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.28 | 61.92 | -35.58 | 295.27 | 503.84 |
| Employee benefit expenses | - 199.90 | ||||
| Other operating expenses | -3.20 | ||||
| Total depreciation | -50.47 | -66.04 | -90.66 | - 110.38 | - 130.62 |
| EBIT | -58.75 | -0.92 | - 126.25 | 184.89 | 173.32 |
| Other financial expenses | -22.87 | -19.47 | -19.62 | -26.04 | -28.51 |
| Pre-tax profit | -81.62 | -20.39 | - 145.87 | 158.85 | 144.81 |
| Income taxes | 17.90 | 3.78 | 31.82 | -35.34 | -34.05 |
| Net earnings | -63.72 | -16.61 | - 114.06 | 123.51 | 110.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 144.75 | 240.33 | 185.00 | 307.48 | 511.16 |
| Tangible assets total | 144.75 | 240.33 | 185.00 | 307.48 | 511.16 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 130.83 | 15.27 | 210.83 | 252.91 | |
| Prepayments and accrued income | 1.67 | ||||
| Current other receivables | 29.16 | 16.98 | 10.78 | ||
| Current deferred tax assets | 31.68 | 63.50 | 28.15 | ||
| Short term receivables total | 30.83 | 179.49 | 89.55 | 238.98 | 252.91 |
| Cash and bank deposits | 5.36 | ||||
| Cash and cash equivalents | 5.36 | ||||
| Balance sheet total (assets) | 180.93 | 419.82 | 274.55 | 546.46 | 764.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -35.60 | -99.32 | - 115.93 | - 229.98 | - 106.47 |
| Profit of the financial year | -63.72 | -16.61 | - 114.06 | 123.51 | 110.76 |
| Shareholders equity total | -49.32 | -65.93 | - 179.98 | -56.47 | 54.29 |
| Provisions | 4.29 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.01 | 348.00 | 291.71 | 285.64 | 148.49 |
| Current trade creditors | 0.37 | 3.50 | 10.53 | 135.88 | 137.33 |
| Current owed to participating | 225.84 | 134.23 | 147.76 | 143.16 | 0.84 |
| Short-term deferred tax liabilities | 1.73 | ||||
| Other non-interest bearing current liabilities | 0.02 | 4.53 | 38.25 | 417.09 | |
| Current liabilities total | 230.25 | 485.75 | 454.53 | 602.93 | 705.49 |
| Balance sheet total (liabilities) | 180.93 | 419.82 | 274.55 | 546.46 | 764.06 |
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.