Keybird Instruments ApS — Credit Rating and Financial Key Figures
CVR number: 40160213
Arnold Nielsens Boulevard 130, 2650 Hvidovre
info@keybird-instruments.com
tel: 60533151
www.keybird-instruments.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 262.61 | 233.48 | |||
| External services | - 107.68 | - 155.21 | |||
| Gross profit | 154.93 | 78.27 | -59.41 | - 329.11 | 706.93 |
| Wages and salaries | - 104.90 | - 312.51 | -18.69 | ||
| Social security expenses | -22.54 | -17.26 | |||
| Employee benefit expenses | - 156.05 | - 351.82 | |||
| Total depreciation | -31.96 | -33.27 | -7.98 | -31.64 | -26.74 |
| EBIT | -4.46 | - 284.77 | -48.70 | - 527.49 | 328.37 |
| Other financial income | 0.60 | 141.64 | |||
| Other financial expenses | -0.05 | -0.32 | -0.29 | -10.04 | -19.66 |
| Pre-tax profit | -4.51 | - 285.09 | -48.99 | - 536.93 | 450.35 |
| Income taxes | 93.82 | ||||
| Net earnings | -4.51 | - 285.09 | -48.99 | - 536.93 | 544.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 12.94 | 8.92 | 4.90 | 106.96 | 80.22 |
| Tangible assets total | 12.94 | 8.92 | 4.90 | 106.96 | 80.22 |
| Other receivables | 37.15 | 87.13 | |||
| Investments total | 37.15 | 87.13 | |||
| Non-current loans receivable | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Deferred tax assets | 93.82 | ||||
| Long term receivables total | 2.00 | 2.00 | 2.00 | 2.00 | 95.82 |
| Raw materials and consumables | 50.31 | 91.63 | 90.00 | 259.84 | |
| Inventories total | 50.31 | 91.63 | 90.00 | 259.84 | |
| Current trade debtors | 28.19 | 1.06 | |||
| Current other receivables | 14.22 | 36.74 | 22.61 | 35.13 | |
| Short term receivables total | 14.22 | 36.74 | 50.80 | 36.19 | |
| Cash and bank deposits | 169.13 | 84.05 | 55.94 | 1 735.90 | 1 275.62 |
| Cash and cash equivalents | 169.13 | 84.05 | 55.94 | 1 735.90 | 1 275.62 |
| Balance sheet total (assets) | 198.29 | 182.01 | 205.26 | 2 008.19 | 1 798.62 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 0.10 | 40.00 | 52.43 | 52.43 |
| Share premium account | 1 761.59 | 1 761.59 | |||
| Retained earnings | -4.51 | - 289.45 | - 338.44 | - 875.37 | |
| Profit of the financial year | -4.51 | - 285.09 | -48.99 | - 536.93 | 544.16 |
| Shareholders equity total | -4.41 | - 289.50 | - 298.44 | 938.66 | 1 482.82 |
| Non-current advances received | 200.00 | 200.00 | |||
| Non-current liabilities total | 200.00 | 200.00 | |||
| Current trade creditors | 7.86 | 13.80 | 6.38 | 7.95 | 25.38 |
| Current owed to participating | 55.53 | 138.27 | 97.36 | 1.95 | 15.27 |
| Other non-interest bearing current liabilities | 139.31 | 119.44 | 199.95 | 1 059.63 | 275.15 |
| Current liabilities total | 202.70 | 271.51 | 303.70 | 1 069.54 | 315.80 |
| Balance sheet total (liabilities) | 198.29 | 182.01 | 205.26 | 2 008.19 | 1 798.62 |
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.