Drone Volt Scandinavia ApS
CVR number: 36899883
Park Alle 380, 2625 Vallensbæk
kim.larsen@dronevolt.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -26.28 | 420.11 | 171.45 | 1 026.35 | 7 430.26 |
| Employee benefit expenses | -2 858.76 | -2 677.22 | -2 148.04 | -3 716.61 | -6 871.76 |
| Total depreciation | - 121.28 | - 107.41 | -78.40 | -77.42 | - 189.24 |
| EBIT | -3 006.32 | -2 364.53 | -2 054.99 | -2 767.68 | 369.26 |
| Other financial income | 1.24 | 11.08 | 1.64 | 9.93 | |
| Other financial expenses | -66.63 | - 161.98 | -37.14 | -49.96 | - 114.55 |
| Net income from associates (fin.) | - 280.84 | - 116.52 | -13.34 | -15.25 | |
| Pre-tax profit | -3 352.55 | -2 515.43 | -2 208.66 | -2 829.34 | 249.38 |
| Net earnings | -3 352.55 | -2 515.43 | -2 208.66 | -2 829.34 | 249.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 11.89 | ||||
| Goodwill | 559.99 | ||||
| Intangible assets total | 11.89 | 559.99 | |||
| Buildings | 98.81 | 54.75 | 22.40 | ||
| Machinery and equipment | 138.58 | 87.11 | 41.06 | 235.04 | 819.11 |
| Tangible assets total | 237.39 | 141.86 | 63.46 | 235.04 | 819.11 |
| Holdings in group member companies | 0.00 | ||||
| Other receivables | 195.65 | 199.64 | 203.72 | 238.61 | 451.40 |
| Investments total | 195.65 | 199.64 | 203.72 | 238.61 | 451.40 |
| Long term receivables total | |||||
| Finished products/goods | 2 795.46 | 4 375.36 | 5 656.95 | 7 193.85 | 6 059.00 |
| Advance payments | 95.45 | 1 812.97 | 147.16 | 821.86 | 8 303.27 |
| Inventories total | 2 890.91 | 6 188.33 | 5 804.12 | 8 015.71 | 14 362.27 |
| Current trade debtors | 1 482.13 | 963.29 | 4 032.91 | 4 950.28 | 2 145.58 |
| Current amounts owed by group member comp. | 315.87 | 256.84 | 311.25 | 1 439.10 | 519.43 |
| Prepayments and accrued income | 30.77 | 27.62 | 52.59 | 111.41 | 244.92 |
| Current other receivables | 444.19 | 486.44 | |||
| Current deferred tax assets | 6.00 | ||||
| Short term receivables total | 2 272.95 | 1 253.75 | 4 396.75 | 6 500.80 | 3 396.37 |
| Cash and bank deposits | 168.63 | 407.04 | 499.92 | 248.93 | 80.55 |
| Cash and cash equivalents | 168.63 | 407.04 | 499.92 | 248.93 | 80.55 |
| Balance sheet total (assets) | 5 777.42 | 8 190.62 | 10 967.97 | 15 239.08 | 19 669.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 9.27 | ||||
| Retained earnings | -3 058.58 | -6 401.85 | 4 284.32 | 2 075.66 | - 753.68 |
| Profit of the financial year | -3 352.55 | -2 515.43 | -2 208.66 | -2 829.34 | 249.38 |
| Shareholders equity total | -6 351.85 | -8 867.28 | 2 125.66 | - 703.68 | - 454.30 |
| Capital loans | 588.13 | 558.41 | |||
| Non-current owed to group member | 9 232.36 | 13 209.74 | 18 776.44 | ||
| Non-current other liabilities | 78.92 | 161.78 | 161.78 | ||
| Non-current deferred tax liabilities | 167.04 | 172.88 | |||
| Non-current liabilities total | 9 899.41 | 13 929.92 | 161.78 | 167.04 | 18 949.33 |
| Current loans from credit institutions | 197.85 | 146.22 | 0.77 | 1.73 | |
| Advances received | 2 009.12 | 14.73 | 12 247.19 | 157.68 | |
| Current trade creditors | 1 036.27 | 288.41 | 787.66 | 2 068.63 | 542.56 |
| Current owed to group member | 67.34 | 25.30 | 7 448.62 | 934.48 | 82.34 |
| Other non-interest bearing current liabilities | 928.39 | 658.92 | 429.52 | 524.67 | 390.36 |
| Current liabilities total | 2 229.86 | 3 127.97 | 8 680.53 | 15 775.73 | 1 174.67 |
| Balance sheet total (liabilities) | 5 777.42 | 8 190.62 | 10 967.97 | 15 239.08 | 19 669.70 |
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.