Circius Pharma ApS — Credit Rating and Financial Key Figures
CVR number: 42447641
Strandvejen 100, 2900 Hellerup
Johan.Lindberg@circiuspharma.com
tel: 39775073
www.circiuspharma.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 872.07 | 2 765.69 | 2 770.37 |
Employee benefit expenses | - 230.61 | -2 085.74 | -2 017.49 |
Other operating expenses | -0.80 | -1.11 | |
Total depreciation | - 231.28 | - 693.85 | -2 936.30 |
EBIT | -1 334.77 | -15.00 | -2 183.42 |
Other financial income | 54.17 | 1.70 | |
Other financial expenses | -8.04 | -55.08 | -60.73 |
Pre-tax profit | -1 342.81 | -15.91 | -2 242.45 |
Net earnings | -1 342.81 | -15.91 | -2 242.45 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 6 707.20 | 6 013.35 | 3 077.05 |
Intangible assets total | 6 707.20 | 6 013.35 | 3 077.05 |
Tangible assets total | |||
Other receivables | 156.00 | 42.00 | 43.26 |
Investments total | 156.00 | 42.00 | 43.26 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 2 456.15 | 2 878.74 | 2 176.47 |
Current amounts owed by group member comp. | 661.55 | 672.29 | |
Prepayments and accrued income | 208.35 | 14.09 | 24.67 |
Current other receivables | 0.11 | 6.00 | 2.16 |
Short term receivables total | 2 664.61 | 3 560.39 | 2 875.58 |
Cash and bank deposits | 130.47 | 181.03 | 663.12 |
Cash and cash equivalents | 130.47 | 181.03 | 663.12 |
Balance sheet total (assets) | 9 658.28 | 9 796.77 | 6 659.01 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 |
Retained earnings | 6 938.48 | 5 595.68 | 5 579.77 |
Profit of the financial year | -1 342.81 | -15.91 | -2 242.45 |
Shareholders equity total | 5 695.68 | 5 679.77 | 3 437.32 |
Non-current owed to group member | 1 709.00 | 3 183.99 | 1 905.66 |
Non-current liabilities total | 1 709.00 | 3 183.99 | 1 905.66 |
Current trade creditors | 988.27 | 278.65 | 530.00 |
Current owed to group member | 909.48 | ||
Other non-interest bearing current liabilities | 104.01 | 654.36 | 786.03 |
Accruals and deferred income | 251.85 | ||
Current liabilities total | 2 253.61 | 933.01 | 1 316.03 |
Balance sheet total (liabilities) | 9 658.28 | 9 796.77 | 6 659.01 |
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.