Adaptive Recognition Nordic A/S — Credit Rating and Financial Key Figures
CVR number: 40343229
Ørestads Boulevard 73, 2300 København S
ato@arhnordic.com
tel: 31100300
https://adaptiverecognition.com/
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 136.25 | 1 125.90 | 2 186.67 | 3 773.69 | 4 925.50 |
| Employee benefit expenses | -2.32 | - 831.88 | - 714.41 | - 814.24 | -1 508.85 |
| EBIT | 133.93 | 294.02 | 1 472.26 | 2 959.45 | 3 416.65 |
| Other financial income | 8.00 | 42.44 | 26.99 | 111.90 | |
| Other financial expenses | -0.41 | -9.89 | -46.59 | -66.32 | -89.29 |
| Pre-tax profit | 141.52 | 326.57 | 1 425.66 | 2 920.12 | 3 439.26 |
| Income taxes | -31.77 | -74.40 | - 318.76 | - 653.88 | - 770.30 |
| Net earnings | 109.75 | 252.16 | 1 106.91 | 2 266.23 | 2 668.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Advance payments and construction in progress | 578.90 | ||||
| Tangible assets total | 578.90 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 50.93 | ||||
| Inventories total | 50.93 | ||||
| Current trade debtors | 44.31 | 142.27 | 325.93 | 452.93 | 4 237.21 |
| Prepayments and accrued income | 0.77 | 3.30 | |||
| Current other receivables | 80.73 | 1 941.07 | 30.17 | ||
| Current deferred tax assets | 245.07 | ||||
| Short term receivables total | 45.08 | 142.27 | 406.66 | 2 394.00 | 4 515.74 |
| Cash and bank deposits | 160.45 | 2 926.74 | 2 088.72 | 4 231.32 | 3 433.74 |
| Cash and cash equivalents | 160.45 | 2 926.74 | 2 088.72 | 4 231.32 | 3 433.74 |
| Balance sheet total (assets) | 205.53 | 3 069.02 | 2 495.38 | 6 676.24 | 8 528.38 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 600.00 | 1 800.00 | 1 800.00 | ||
| Retained earnings | - 240.25 | - 588.08 | -1 281.18 | - 814.94 | |
| Profit of the financial year | 109.75 | 252.16 | 1 106.91 | 2 266.23 | 2 668.96 |
| Shareholders equity total | 159.75 | 411.92 | 1 518.82 | 3 185.06 | 4 054.02 |
| Non-current other liabilities | 15.19 | 15.68 | |||
| Non-current deferred tax liabilities | 16.01 | 47.70 | |||
| Non-current liabilities total | 15.19 | 15.68 | 16.01 | 47.70 | |
| Advances received | 155.26 | 488.28 | 467.58 | ||
| Current trade creditors | 79.64 | 33.75 | 111.43 | 1 414.73 | |
| Current owed to participating | 0.84 | 0.84 | 0.84 | 570.82 | 1 380.29 |
| Short-term deferred tax liabilities | 31.77 | 74.40 | 304.76 | 627.88 | 650.37 |
| Other non-interest bearing current liabilities | 13.17 | 2 331.77 | 621.53 | 1 676.76 | 365.83 |
| Accruals and deferred income | 147.86 | ||||
| Current liabilities total | 45.77 | 2 641.91 | 960.88 | 3 475.18 | 4 426.66 |
| Balance sheet total (liabilities) | 205.53 | 3 069.02 | 2 495.38 | 6 676.24 | 8 528.38 |
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.