FlexLogical ApS — Credit Rating and Financial Key Figures
CVR number: 39592258
Kronprinsessegade 36, 1306 København K
EC@FlexLogical.com
tel: 50891022
www.FlexLogical.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 333.99 | - 917.83 | - 943.47 | -1 130.88 | - 657.91 |
| Employee benefit expenses | - 390.00 | - 458.06 | - 438.96 | - 480.00 | - 355.95 |
| Total depreciation | -4.20 | -33.58 | -33.58 | -33.58 | -33.58 |
| EBIT | - 728.19 | -1 409.47 | -1 416.01 | -1 644.46 | -1 047.44 |
| Other financial income | 50.72 | 0.12 | |||
| Other financial expenses | -0.59 | -0.19 | - 340.43 | ||
| Pre-tax profit | - 677.47 | -1 409.47 | -1 416.47 | -1 644.65 | -1 387.87 |
| Income taxes | 167.98 | 395.98 | 403.72 | 447.42 | - 447.60 |
| Net earnings | - 509.50 | -1 013.49 | -1 012.75 | -1 197.23 | -1 835.47 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 163.70 | 130.12 | 96.54 | 62.96 | 29.38 |
| Tangible assets total | 163.70 | 130.12 | 96.54 | 62.96 | 29.38 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 68.00 | 104.96 | 53.21 | 232.55 | 41.84 |
| Current deferred tax assets | 170.84 | 483.17 | 395.87 | 609.94 | |
| Short term receivables total | 238.84 | 588.12 | 449.08 | 842.50 | 41.84 |
| Cash and bank deposits | 1.90 | 1.61 | 39.59 | 7.99 | 5.00 |
| Cash and cash equivalents | 1.90 | 1.61 | 39.59 | 7.99 | 5.00 |
| Balance sheet total (assets) | 404.44 | 719.86 | 585.22 | 913.45 | 76.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -50.72 | - 560.21 | -1 573.70 | -2 586.45 | -3 783.68 |
| Profit of the financial year | - 509.50 | -1 013.49 | -1 012.75 | -1 197.23 | -1 835.47 |
| Shareholders equity total | - 510.21 | -1 523.70 | -2 536.45 | -3 733.68 | -5 569.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 153.66 | 221.37 | 77.99 | 184.36 | 5.00 |
| Current owed to group member | 753.88 | 1 975.96 | 2 996.40 | 3 892.95 | 5 550.44 |
| Other non-interest bearing current liabilities | 7.12 | 46.23 | 47.29 | 569.81 | 89.92 |
| Current liabilities total | 914.65 | 2 243.56 | 3 121.68 | 4 647.13 | 5 645.37 |
| Balance sheet total (liabilities) | 404.44 | 719.86 | 585.22 | 913.45 | 76.22 |
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.