Synergy Denmark A/S — Credit Rating and Financial Key Figures
CVR number: 42583588
Kay Fiskers Plads 10, 2300 København S
Income statement (kUSD)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 18 060.20 | 12 082.67 |
Employee benefit expenses | -9 543.32 | -8 473.64 |
Total depreciation | -6 075.17 | -5 339.67 |
EBIT | 2 441.70 | -1 730.64 |
Other financial income | 534.88 | 614.91 |
Other financial expenses | -0.36 | - 294.29 |
Pre-tax profit | 2 976.21 | -1 410.02 |
Income taxes | - 675.76 | 396.81 |
Net earnings | 2 300.45 | -1 013.20 |
Assets (kUSD)
2022 | 2023 | |
---|---|---|
Intangible rights | 18 969.71 | 12 783.93 |
Goodwill | 805.63 | 542.93 |
Intangible assets total | 19 775.34 | 13 326.86 |
Machinery and equipment | 380.24 | 306.98 |
Tangible assets total | 380.24 | 306.98 |
Other receivables | 116.00 | 226.34 |
Investments total | 116.00 | 226.34 |
Non-curr. owed by group member comp. | 142.34 | 8 500.00 |
Non-current other receivables | 177.57 | |
Long term receivables total | 142.34 | 8 677.57 |
Inventories total | ||
Current trade debtors | 600.18 | 524.69 |
Current amounts owed by group member comp. | 3 060.64 | 525.56 |
Prepayments and accrued income | 96.39 | 149.26 |
Current other receivables | 43 620.21 | 32 347.44 |
Current deferred tax assets | 369.81 | 1 828.58 |
Short term receivables total | 47 747.24 | 35 375.53 |
Cash and bank deposits | 3 860.82 | 1 469.15 |
Cash and cash equivalents | 3 860.82 | 1 469.15 |
Balance sheet total (assets) | 72 021.98 | 59 382.44 |
Equity and liabilities (kUSD)
2022 | 2023 | |
---|---|---|
Share capital | 78.11 | 78.11 |
Retained earnings | 24 595.01 | 25 370.30 |
Profit of the financial year | 2 300.45 | -1 013.20 |
Shareholders equity total | 26 973.58 | 24 435.21 |
Non-current deferred tax liabilities | 265.78 | |
Non-current liabilities total | 265.78 | |
Current trade creditors | 678.46 | 136.15 |
Current owed to group member | 160.36 | 835.71 |
Short-term deferred tax liabilities | 913.88 | 335.50 |
Other non-interest bearing current liabilities | 43 295.71 | 33 374.08 |
Current liabilities total | 45 048.40 | 34 681.44 |
Balance sheet total (liabilities) | 72 021.98 | 59 382.44 |
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.