Faundit ApS — Credit Rating and Financial Key Figures
CVR number: 40990062
Nørre Allé 70 A, 8000 Aarhus C
tel: 20770669
https://faundit.com/
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 511.72 | 110.33 | 1 623.28 | 2 549.29 | 3 886.40 |
| Employee benefit expenses | - 464.90 | -1 219.72 | -1 376.65 | -1 690.78 | -2 627.86 |
| Total depreciation | -20.00 | -20.00 | - 122.96 | - 306.41 | - 493.71 |
| EBIT | 26.83 | -1 129.39 | 123.67 | 552.10 | 764.83 |
| Other financial income | 0.55 | 6.26 | |||
| Other financial expenses | -42.18 | -96.42 | -83.71 | - 136.38 | - 182.96 |
| Pre-tax profit | -15.36 | -1 225.26 | 39.96 | 421.99 | 581.87 |
| Income taxes | -2.08 | 1.26 | 386.65 | - 104.49 | - 128.00 |
| Net earnings | -17.43 | -1 224.00 | 426.61 | 317.50 | 453.87 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 847.71 | 1 468.82 | 2 192.55 | ||
| Goodwill | 80.00 | 60.00 | 40.00 | 20.00 | |
| Intangible assets total | 80.00 | 60.00 | 887.71 | 1 488.82 | 2 192.55 |
| Tangible assets total | |||||
| Other receivables | 40.79 | 32.63 | 37.04 | 143.28 | |
| Investments total | 40.79 | 32.63 | 37.04 | 143.28 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 24.14 | 8.68 | 126.75 | 697.45 | 1 005.23 |
| Prepayments and accrued income | 4.48 | ||||
| Current other receivables | 22.96 | 27.36 | 439.59 | 448.51 | |
| Current deferred tax assets | 8.79 | 10.05 | 184.41 | ||
| Short term receivables total | 55.90 | 18.73 | 338.52 | 1 137.04 | 1 458.22 |
| Cash and bank deposits | 567.63 | 462.01 | 452.76 | 514.29 | 806.98 |
| Cash and cash equivalents | 567.63 | 462.01 | 452.76 | 514.29 | 806.98 |
| Balance sheet total (assets) | 703.53 | 581.53 | 1 711.62 | 3 177.19 | 4 601.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 661.21 | 1 145.68 | 1 710.19 | ||
| Retained earnings | -17.43 | -1 902.70 | -1 960.55 | -2 207.56 | |
| Profit of the financial year | -17.43 | -1 224.00 | 426.61 | 317.50 | 453.87 |
| Shareholders equity total | 22.57 | -1 201.44 | - 774.87 | - 457.38 | -3.51 |
| Provisions | 11.00 | 114.00 | 242.00 | ||
| Non-current loans from credit institutions | 1 675.57 | 1 645.81 | 1 174.60 | ||
| Non-current other liabilities | 606.09 | 1 596.66 | |||
| Non-current liabilities total | 606.09 | 1 596.66 | 1 675.57 | 1 645.81 | 1 174.60 |
| Current loans from credit institutions | 137.97 | 584.61 | |||
| Advances received | 11.19 | ||||
| Current trade creditors | 0.20 | 325.93 | 378.12 | 702.05 | |
| Current owed to group member | 100.00 | 110.87 | 110.87 | 111.96 | 115.29 |
| Short-term deferred tax liabilities | 10.87 | ||||
| Other non-interest bearing current liabilities | -35.99 | 75.25 | 109.75 | 328.64 | 301.99 |
| Accruals and deferred income | 242.19 | 918.06 | 1 484.00 | ||
| Current liabilities total | 74.87 | 186.31 | 799.93 | 1 874.76 | 3 187.93 |
| Balance sheet total (liabilities) | 703.53 | 581.53 | 1 711.62 | 3 177.19 | 4 601.02 |
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.