LOGIC BANKER ApS — Credit Rating and Financial Key Figures
CVR number: 39409291
Helsingørvej 4, 7100 Vejle
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -23.00 | -24.00 | |||
| Gross profit | -23.00 | -24.00 | - 237.00 | - 217.00 | - 167.36 |
| EBIT | -23.00 | -24.00 | - 237.00 | - 217.00 | - 167.36 |
| Other financial expenses | -11.00 | - 129.00 | - 107.00 | -34.95 | |
| Pre-tax profit | -23.00 | -35.00 | - 366.00 | - 324.00 | - 202.30 |
| Income taxes | 5.00 | 72.00 | 296.00 | 306.00 | 44.07 |
| Net earnings | -18.00 | 37.00 | -70.00 | -18.00 | - 158.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 563.00 | 1 540.00 | 4 822.00 | 8 396.00 | 13 487.80 |
| Intangible assets total | 563.00 | 1 540.00 | 4 822.00 | 8 396.00 | 13 487.80 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 304.00 | 377.00 | 651.89 | ||
| Current deferred tax assets | 85.00 | 215.00 | 722.00 | 786.00 | 1 164.16 |
| Short term receivables total | 85.00 | 215.00 | 1 026.00 | 1 163.00 | 1 816.05 |
| Cash and bank deposits | 507.00 | 82.00 | 2.00 | 567.00 | 106.01 |
| Cash and cash equivalents | 507.00 | 82.00 | 2.00 | 567.00 | 106.01 |
| Balance sheet total (assets) | 1 155.00 | 1 837.00 | 5 850.00 | 10 126.00 | 15 409.86 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 6 400.00 | 8 000.00 |
| Share premium account | 440.00 | 440.00 | |||
| Other reserves | 439.00 | 1 201.00 | 3 761.00 | 6 549.00 | 10 520.48 |
| Retained earnings | - 455.00 | -1 235.00 | -3 318.00 | -4 685.00 | -7 023.03 |
| Profit of the financial year | -18.00 | 37.00 | -70.00 | -18.00 | - 158.23 |
| Shareholders equity total | 806.00 | 843.00 | 773.00 | 8 246.00 | 11 339.22 |
| Provisions | 109.00 | 252.00 | 678.00 | 1 158.00 | 2 278.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 203.00 | 106.00 | 647.00 | 695.00 | 1 295.70 |
| Current owed to participating | 25.00 | 598.00 | 3 738.00 | 458.48 | |
| Other non-interest bearing current liabilities | 12.00 | 38.00 | 14.00 | 27.00 | 37.90 |
| Current liabilities total | 240.00 | 742.00 | 4 399.00 | 722.00 | 1 792.09 |
| Balance sheet total (liabilities) | 1 155.00 | 1 837.00 | 5 850.00 | 10 126.00 | 15 409.86 |
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.