INNODAPTER ApS — Credit Rating and Financial Key Figures
CVR number: 27506453
Bjarkesvej 3, 3450 Allerød
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 878.83 | -2 770.30 | - 783.76 | - 691.68 | -1 852.82 |
| Employee benefit expenses | - 551.76 | - 554.94 | - 553.87 | - 554.00 | - 600.04 |
| EBIT | -1 430.59 | -3 325.24 | -1 337.64 | -1 245.68 | -2 452.87 |
| Other financial income | 6 355.34 | 31 874.66 | 3 895.97 | 8 478.92 | 19 121.51 |
| Other financial expenses | -2 034.80 | -5 515.38 | - 101.35 | -3 450.12 | -1 848.45 |
| Reduction non-current investment assets | -1 295.50 | 454.53 | -34.37 | -58.82 | -4 304.19 |
| Net income from associates (fin.) | 587 369.52 | 555 733.54 | |||
| Pre-tax profit | 588 963.97 | 23 488.58 | 2 422.62 | 559 457.84 | 10 516.00 |
| Income taxes | - 633.74 | -5 281.40 | - 529.99 | -1 200.85 | -3 816.23 |
| Net earnings | 588 330.24 | 18 207.18 | 1 892.63 | 558 256.99 | 6 699.77 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 49 318.70 | 49 773.23 | 49 738.86 | 4 635.03 | 32 464.77 |
| Participating interests | 62 553.00 | 62 553.00 | 62 553.00 | 13 600.00 | |
| Investments total | 111 871.70 | 112 326.23 | 112 291.86 | 4 635.03 | 46 064.77 |
| Non-current loans receivable | 693.20 | 2 494.97 | 106 908.78 | 108 780.75 | |
| Non-current other receivables | 77 235.62 | 80 325.04 | 83 529.24 | ||
| Long term receivables total | 77 235.62 | 81 018.24 | 86 024.21 | 106 908.78 | 108 780.75 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 231.17 | 668.10 | 679.94 | 236 045.06 | 284 006.60 |
| Current other receivables | 310.77 | 92 966.78 | 6 360.43 | ||
| Current deferred tax assets | 3 672.13 | ||||
| Short term receivables total | 4 214.07 | 668.10 | 679.94 | 329 011.84 | 290 367.03 |
| Other current investments | 358 403.44 | 16 849.40 | 20 557.38 | 35 010.62 | 140 590.15 |
| Cash and bank deposits | 4 567.36 | 2 281.83 | 1 113.08 | 319 990.70 | 173 604.05 |
| Cash and cash equivalents | 362 970.80 | 19 131.23 | 21 670.46 | 355 001.32 | 314 194.20 |
| Balance sheet total (assets) | 556 292.18 | 213 143.80 | 220 666.46 | 795 556.97 | 759 406.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 3 000.00 | 150 000.00 | |||
| Retained earnings | -38 930.14 | 193 527.10 | 211 734.27 | 218 656.97 | 597 165.61 |
| Profit of the financial year | 588 330.24 | 18 207.18 | 1 892.63 | 558 256.99 | 6 699.77 |
| Shareholders equity total | 552 525.09 | 211 859.27 | 213 751.90 | 777 038.97 | 753 990.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 186.88 | 285.00 | |||
| Current owed to group member | 40.00 | 5 303.49 | |||
| Short-term deferred tax liabilities | 3 758.78 | 1 167.20 | 503.16 | 1 200.85 | 3 816.23 |
| Other non-interest bearing current liabilities | 8.31 | 77.34 | 1 107.92 | 17 130.28 | 1 315.14 |
| Current liabilities total | 3 767.09 | 1 284.53 | 6 914.57 | 18 518.00 | 5 416.37 |
| Balance sheet total (liabilities) | 556 292.18 | 213 143.80 | 220 666.46 | 795 556.97 | 759 406.75 |
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.