Draupnir Bio ApS — Credit Rating and Financial Key Figures
CVR number: 38546880
Nordre Fasanvej 215, 2000 Frederiksberg
dannemann@draupnir.bio
tel: 51500560
www.draupnir.bio
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 1 123.00 | 4 793.00 | 186.00 | ||
| External services | -45 992.00 | -46 693.00 | -20 826.00 | -31 713.00 | -22 713.00 |
| Gross profit | -45 992.00 | -46 693.00 | -19 703.00 | -26 920.00 | -22 527.00 |
| Employee benefit expenses | -19 622.00 | -23 292.00 | -22 904.00 | -17 104.00 | -21 224.00 |
| Other operating expenses | 91.00 | ||||
| Total depreciation | - 117.00 | -1 767.00 | -2 430.00 | -2 413.00 | -2 398.00 |
| EBIT | -65 731.00 | -71 752.00 | -45 037.00 | -46 346.00 | -46 149.00 |
| Other financial income | 7.00 | 45.00 | 91.00 | 238.00 | 656.00 |
| Other financial expenses | - 396.00 | - 710.00 | - 540.00 | - 319.00 | - 250.00 |
| Pre-tax profit | -66 120.00 | -72 417.00 | -45 486.00 | -46 518.00 | -45 744.00 |
| Income taxes | 5 500.00 | 5 373.00 | 5 596.00 | 5 352.00 | 5 430.00 |
| Net earnings | -60 620.00 | -67 044.00 | -39 890.00 | -41 166.00 | -40 314.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 662.00 | 4 995.00 | 4 144.00 | 2 875.00 | 1 759.00 |
| Tangible assets total | 662.00 | 4 995.00 | 4 144.00 | 2 875.00 | 1 759.00 |
| Other non-current investments | 5 123.00 | 3 933.00 | 2 796.00 | 1 643.00 | |
| Investments total | 5 123.00 | 3 933.00 | 2 796.00 | 1 643.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 521.00 | 691.00 | 818.00 | 340.00 | 619.00 |
| Current other receivables | 3 122.00 | 2 244.00 | 1 783.00 | 2 936.00 | 1 290.00 |
| Current deferred tax assets | 5 500.00 | 5 500.00 | 5 500.00 | 5 500.00 | 5 500.00 |
| Short term receivables total | 9 143.00 | 8 435.00 | 8 101.00 | 8 776.00 | 7 409.00 |
| Cash and bank deposits | 50 985.00 | 49 312.00 | 12 205.00 | 21 745.00 | 24 222.00 |
| Cash and cash equivalents | 50 985.00 | 49 312.00 | 12 205.00 | 21 745.00 | 24 222.00 |
| Balance sheet total (assets) | 60 790.00 | 67 865.00 | 28 383.00 | 36 192.00 | 35 033.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 375.00 | 513.00 | 513.00 | 992.00 | 1 280.00 |
| Retained earnings | 114 470.00 | 119 997.00 | 57 943.00 | 69 560.00 | 66 668.00 |
| Profit of the financial year | -60 620.00 | -67 044.00 | -39 890.00 | -41 166.00 | -40 314.00 |
| Shareholders equity total | 54 225.00 | 53 466.00 | 18 566.00 | 29 386.00 | 27 634.00 |
| Non-current leasing loans | 3 766.00 | 2 632.00 | 1 416.00 | 112.00 | |
| Non-current other liabilities | 394.00 | ||||
| Non-current liabilities total | 394.00 | 3 766.00 | 2 632.00 | 1 416.00 | 112.00 |
| Current leasing loans | 1 055.00 | 1 133.00 | 1 217.00 | 1 305.00 | |
| Current trade creditors | 3 633.00 | 4 893.00 | 3 393.00 | 2 501.00 | 4 007.00 |
| Short-term deferred tax liabilities | 127.00 | 31.00 | 65.00 | 70.00 | |
| Other non-interest bearing current liabilities | 2 539.00 | 2 912.00 | 2 628.00 | 1 607.00 | 1 905.00 |
| Current provisions | 1 646.00 | ||||
| Current liabilities total | 6 172.00 | 10 633.00 | 7 185.00 | 5 390.00 | 7 287.00 |
| Balance sheet total (liabilities) | 60 791.00 | 67 865.00 | 28 383.00 | 36 192.00 | 35 033.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.