Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
LIQTECH HOLDING A/S
CVR number: 25121031
Industriparken 22 C, 2750 Ballerup
hcw@liqtech.com
tel: 44986061
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 17 372.28 | 778.98 | 7 155.75 | 11 891.80 | 13 367.57 |
Employee benefit expenses | -16 419.66 | -4 022.97 | -8 957.15 | -18 507.25 | -19 251.80 |
Total depreciation | -1 824.33 | - 638.87 | -2 900.13 | -4 395.70 | -4 918.89 |
EBIT | - 871.71 | -3 882.86 | -4 701.53 | -11 011.14 | -10 803.12 |
Other financial income | 734.64 | 5 539.96 | 9 910.36 | ||
Other financial expenses | -2 224.27 | -6 654.00 | - 577.19 | -9 204.88 | -8 525.57 |
Net income from associates (fin.) | -4 713.75 | 7 559.04 | -22 209.48 | -51 595.94 | -51 227.46 |
Pre-tax profit | -7 075.09 | 2 396.73 | -17 577.84 | -71 811.97 | -70 556.15 |
Income taxes | 7 392.86 | 82.70 | - 903.28 | -5 000.00 | |
Profit/loss from discontinued operations | 5 231.66 | ||||
Net earnings | 317.78 | 7 711.09 | -18 481.12 | -76 811.97 | -70 556.15 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible rights | 4.88 | 182.62 | 2 546.72 | 3 014.90 | 2 136.48 |
Intangible assets total | 4.88 | 182.62 | 2 546.72 | 3 014.90 | 2 136.48 |
Buildings | 2 544.61 | 15 596.67 | 12 905.54 | 10 166.45 | 7 149.37 |
Machinery and equipment | 1 855.34 | 1 481.92 | 924.10 | 518.40 | 45.68 |
Tangible assets total | 4 399.95 | 17 078.60 | 13 829.64 | 10 684.86 | 7 195.05 |
Holdings in group member companies | 5 595.98 | 28 655.02 | 69 033.21 | 55 937.27 | 18 709.81 |
Participating interests | 37.25 | 37.25 | 37.25 | 37.25 | 37.25 |
Other receivables | 1 664.37 | 1 664.37 | 1 664.37 | 1 664.37 | 1 334.36 |
Investments total | 7 297.60 | 30 356.64 | 70 734.83 | 57 638.89 | 20 081.42 |
Long term receivables total | |||||
Semifinished products | 11 498.48 | 8 978.10 | |||
Raw materials and consumables | 5 478.17 | 6 695.77 | |||
Finished products/goods | 3 801.59 | 3 692.91 | |||
Inventories total | 20 778.24 | 19 366.78 | |||
Current trade debtors | 11 286.81 | 16 565.72 | 207.77 | ||
Current amounts owed by group member comp. | 1 227.17 | 27 644.14 | 46 467.44 | 28 796.71 | 78 077.99 |
Prepayments and accrued income | 652.87 | 3 049.54 | 1 346.07 | 3 467.47 | |
Current other receivables | 5 925.12 | 3 473.13 | 377.59 | ||
Current deferred tax assets | 8 541.38 | 7 876.57 | 6 973.29 | 1 931.18 | 646.21 |
Short term receivables total | 26 980.49 | 56 212.43 | 57 075.63 | 32 073.97 | 82 191.68 |
Cash and bank deposits | 22 093.20 | 58 697.77 | 26 964.00 | 1 287.93 | 38.11 |
Cash and cash equivalents | 22 093.20 | 58 697.77 | 26 964.00 | 1 287.93 | 38.11 |
Balance sheet total (assets) | 81 554.35 | 181 894.82 | 171 150.82 | 104 700.54 | 111 642.74 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
Retained earnings | 43 379.18 | 43 696.96 | 51 408.05 | 32 926.94 | -43 885.03 |
Profit of the financial year | 317.78 | 7 711.09 | -18 481.12 | -76 811.97 | -70 556.15 |
Shareholders equity total | 48 696.96 | 56 408.05 | 37 926.94 | -38 885.04 | - 109 441.19 |
Provisions | 1 736.65 | 1 736.65 | |||
Non-current owed to group member | 4 000.00 | ||||
Non-current liabilities total | 4 000.00 | ||||
Advances received | 6 015.42 | 4 153.18 | |||
Current trade creditors | 5 126.82 | 9 534.41 | 1 274.95 | 991.84 | 1 277.07 |
Current owed to group member | 13 108.48 | 99 996.66 | 125 642.58 | 138 830.24 | 215 052.52 |
Other non-interest bearing current liabilities | 5 481.19 | 6 002.60 | 6 306.36 | 3 763.49 | 4 754.34 |
Accruals and deferred income | 1 388.84 | 63.26 | |||
Current liabilities total | 31 120.74 | 119 750.12 | 133 223.89 | 143 585.57 | 221 083.93 |
Balance sheet total (liabilities) | 81 554.35 | 181 894.82 | 171 150.82 | 104 700.54 | 111 642.74 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.