ATLAS BIOGRAFERNE ApS
CVR number: 33641869
Rødovre Centrum 1 F, 2610 Rødovre
rc@atlasbio.dk
tel: 36704080
www.atlasbio.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 786.00 | 6 439.00 | 6 531.00 | 6 376.00 | 6 351.65 |
| Employee benefit expenses | -4 349.00 | -4 583.00 | -5 354.00 | -5 382.00 | -4 683.62 |
| Total depreciation | -1 460.00 | -1 425.00 | -1 446.00 | -1 837.00 | -1 758.69 |
| EBIT | 977.00 | 431.00 | - 269.00 | - 843.00 | -90.67 |
| Other financial income | 5.93 | ||||
| Other financial expenses | - 527.00 | - 226.00 | - 162.00 | - 174.00 | - 278.23 |
| Pre-tax profit | 450.00 | 205.00 | - 431.00 | -1 017.00 | - 362.97 |
| Income taxes | - 102.00 | -49.00 | -21.00 | 234.00 | 76.55 |
| Net earnings | 348.00 | 156.00 | - 452.00 | - 783.00 | - 286.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 713.00 | 2 972.00 | 2 648.00 | 2 709.00 | 2 832.87 |
| Machinery and equipment | 5 124.00 | 4 054.00 | 3 206.00 | 3 844.00 | 4 302.92 |
| Advance payments and construction in progress | 765.00 | 559.57 | |||
| Tangible assets total | 7 837.00 | 7 026.00 | 6 619.00 | 6 553.00 | 7 695.36 |
| Other receivables | 797.00 | 821.00 | 845.00 | 885.00 | 957.93 |
| Investments total | 797.00 | 821.00 | 845.00 | 885.00 | 957.93 |
| Long term receivables total | |||||
| Finished products/goods | 267.00 | 280.00 | 597.00 | 799.00 | 1 028.80 |
| Advance payments | 671.00 | ||||
| Inventories total | 267.00 | 280.00 | 597.00 | 1 470.00 | 1 028.80 |
| Current trade debtors | 309.00 | 35.00 | 93.00 | 225.00 | 341.88 |
| Current amounts owed by group member comp. | 67.00 | ||||
| Prepayments and accrued income | 76.00 | 118.00 | 13.00 | 118.00 | 30.11 |
| Current other receivables | 688.00 | 404.00 | 135.00 | 70.22 | |
| Short term receivables total | 452.00 | 841.00 | 510.00 | 478.00 | 442.21 |
| Cash and bank deposits | 2 431.00 | 1 396.00 | 792.00 | 1 533.00 | 5 641.33 |
| Cash and cash equivalents | 2 431.00 | 1 396.00 | 792.00 | 1 533.00 | 5 641.33 |
| Balance sheet total (assets) | 11 784.00 | 10 364.00 | 9 363.00 | 10 919.00 | 15 765.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | 1 454.00 | 1 802.00 | 1 958.00 | 1 506.00 | 722.89 |
| Profit of the financial year | 348.00 | 156.00 | - 452.00 | - 783.00 | - 286.42 |
| Shareholders equity total | 2 102.00 | 2 258.00 | 1 806.00 | 1 023.00 | 736.47 |
| Provisions | 254.00 | 303.00 | 324.00 | 90.00 | 43.28 |
| Non-current loans from credit institutions | 4 519.00 | 1 372.00 | 588.00 | 179.00 | 4 931.69 |
| Non-current owed to group member | 2 549.00 | 2 035.02 | |||
| Non-current other liabilities | 55.00 | 1 830.00 | 1 769.00 | ||
| Non-current deferred tax liabilities | 1 549.00 | 2 053.40 | |||
| Non-current liabilities total | 4 574.00 | 3 202.00 | 2 357.00 | 4 277.00 | 9 020.12 |
| Current loans from credit institutions | 900.00 | 361.00 | 392.00 | 410.00 | 1 582.17 |
| Current trade creditors | 1 816.00 | 694.00 | 679.00 | 1 830.00 | 1 677.41 |
| Current owed to group member | 933.00 | 973.00 | 119.00 | 59.38 | |
| Other non-interest bearing current liabilities | 2 138.00 | 2 613.00 | 2 832.00 | 3 170.00 | 2 646.79 |
| Current liabilities total | 4 854.00 | 4 601.00 | 4 876.00 | 5 529.00 | 5 965.75 |
| Balance sheet total (liabilities) | 11 784.00 | 10 364.00 | 9 363.00 | 10 919.00 | 15 765.62 |
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.