FlexMeter ApS — Credit Rating and Financial Key Figures
CVR number: 39281546
Skjulhøj Allé 46, 2720 Vanløse
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 286.19 | 238.16 | 637.26 | 218.36 | 47.16 |
| Employee benefit expenses | - 677.43 | - 895.27 | - 644.61 | - 382.15 | -54.22 |
| Total depreciation | -91.96 | - 122.01 | - 249.73 | - 356.03 | - 307.04 |
| EBIT | - 483.20 | - 779.12 | - 257.08 | - 519.82 | - 205.66 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -37.01 | -54.37 | -88.40 | - 151.13 | - 174.11 |
| Pre-tax profit | - 520.20 | - 833.49 | - 345.48 | - 670.94 | - 379.71 |
| Income taxes | 114.29 | 203.12 | 112.21 | 152.41 | 85.01 |
| Net earnings | - 405.91 | - 630.37 | - 233.28 | - 518.54 | - 294.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 305.52 | 810.53 | 912.43 | 805.52 | |
| Intangible rights | 198.95 | 126.60 | 54.26 | ||
| Intangible assets total | 198.95 | 432.12 | 864.79 | 912.43 | 805.52 |
| Machinery and equipment | 58.38 | 306.20 | 454.93 | 327.48 | 210.77 |
| Tangible assets total | 58.38 | 306.20 | 454.93 | 327.48 | 210.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 33.91 | 195.62 | 121.61 | 30.96 | |
| Prepayments and accrued income | 15.66 | 2.15 | |||
| Current other receivables | 45.10 | 38.05 | 91.00 | 14.25 | 11.15 |
| Current deferred tax assets | 109.02 | 203.03 | 162.89 | 286.81 | 336.20 |
| Short term receivables total | 188.03 | 436.70 | 391.16 | 334.17 | 347.34 |
| Balance sheet total (assets) | 445.35 | 1 175.03 | 1 710.88 | 1 574.08 | 1 363.63 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 238.31 | 632.21 | 711.70 | 628.30 | |
| Retained earnings | - 530.43 | -1 174.65 | -2 198.93 | -2 511.68 | -2 946.83 |
| Profit of the financial year | - 405.91 | - 630.37 | - 233.28 | - 518.54 | - 294.70 |
| Shareholders equity total | - 886.34 | -1 516.71 | -1 749.99 | -2 268.53 | -2 563.22 |
| Non-current leasing loans | 115.41 | 50.65 | |||
| Non-current other liabilities | 78.96 | 78.96 | |||
| Non-current deferred tax liabilities | 84.56 | 84.70 | 87.23 | ||
| Non-current liabilities total | 78.96 | 78.96 | 199.98 | 135.35 | 87.23 |
| Current loans from credit institutions | 745.05 | 938.97 | 959.13 | 1 053.61 | 991.98 |
| Advances received | 20.44 | ||||
| Current trade creditors | 44.03 | 18.82 | 30.49 | 47.68 | 57.58 |
| Current owed to group member | 327.67 | 1 489.04 | 2 091.19 | 2 467.21 | 2 717.99 |
| Other non-interest bearing current liabilities | 135.98 | 145.51 | 180.08 | 138.75 | 64.25 |
| Accruals and deferred income | 7.83 | ||||
| Current liabilities total | 1 252.73 | 2 612.78 | 3 260.89 | 3 707.25 | 3 839.63 |
| Balance sheet total (liabilities) | 445.35 | 1 175.03 | 1 710.88 | 1 574.08 | 1 363.63 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.