Dropboy A/S — Credit Rating and Financial Key Figures
CVR number: 32769055
Knøsen 93, 2670 Greve
admin@dropboy.com
tel: 72304400
www.dropboy.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -45.11 | 480.76 | 320.22 | 680.65 | 764.90 |
| Employee benefit expenses | -21.46 | -85.00 | - 105.00 | - 460.42 | - 617.39 |
| Other operating expenses | -90.00 | ||||
| Total depreciation | -2.78 | -33.33 | -33.33 | -30.56 | |
| EBIT | -89.35 | 362.43 | 91.89 | 189.67 | 147.50 |
| Other financial income | 1.47 | 6.01 | 0.35 | 0.77 | 3.16 |
| Other financial expenses | -0.05 | -6.69 | -12.07 | -10.63 | -5.26 |
| Income from other inv. held as non-curr. assets | -3 286.33 | ||||
| Pre-tax profit | -3 374.25 | 361.75 | 80.16 | 179.81 | 145.40 |
| Income taxes | - 105.89 | 105.89 | |||
| Net earnings | -3 374.25 | 361.75 | 80.16 | 73.92 | 251.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 511.87 | 734.40 | |||
| Intangible rights | 97.22 | 63.89 | 30.56 | ||
| Intangible assets total | 97.22 | 63.89 | 30.56 | 511.87 | 734.40 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 72.80 | 110.77 | 123.16 | 126.27 | 164.04 |
| Prepayments and accrued income | 5.44 | ||||
| Current other receivables | 1.97 | 7.85 | 5.37 | 25.61 | 22.27 |
| Short term receivables total | 80.21 | 118.62 | 128.53 | 151.88 | 186.31 |
| Cash and bank deposits | 144.02 | 799.63 | 943.28 | 510.54 | 646.13 |
| Cash and cash equivalents | 144.02 | 799.63 | 943.28 | 510.54 | 646.13 |
| Balance sheet total (assets) | 321.45 | 982.13 | 1 102.37 | 1 174.29 | 1 566.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 4 126.71 | 4 126.71 | 4 126.71 | 678.61 | 678.61 |
| Other reserves | 399.26 | 572.84 | |||
| Retained earnings | - 500.77 | -3 875.02 | -3 528.27 | - 399.26 | - 498.92 |
| Profit of the financial year | -3 374.25 | 361.75 | 80.16 | 73.92 | 251.29 |
| Shareholders equity total | 251.69 | 613.44 | 678.61 | 752.53 | 1 003.81 |
| Provisions | 105.89 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 17.95 | 44.15 | 296.00 | 174.48 | 338.57 |
| Current owed to participating | 0.11 | 0.34 | |||
| Other non-interest bearing current liabilities | 51.81 | 324.54 | 127.77 | 141.28 | 224.12 |
| Current liabilities total | 69.76 | 368.69 | 423.77 | 315.88 | 563.03 |
| Balance sheet total (liabilities) | 321.45 | 982.13 | 1 102.37 | 1 174.29 | 1 566.85 |
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.