VAM Innovation ApS — Credit Rating and Financial Key Figures
CVR number: 41287446
Kildevej 6, 7490 Aulum
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 116.09 | - 120.19 | - 251.70 | -48.42 |
| Total depreciation | - 925.00 | - 264.20 | ||
| EBIT | -1 041.09 | - 384.39 | - 251.70 | -48.42 |
| Other financial expenses | -27.51 | -52.76 | -66.98 | -81.12 |
| Pre-tax profit | -1 068.60 | - 437.15 | - 318.68 | - 129.54 |
| Income taxes | 8.22 | 2.73 | 20.95 | |
| Net earnings | -1 068.60 | - 428.92 | - 315.95 | - 108.59 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 10.18 | 1.70 | 59.50 | 11.63 |
| Short term receivables total | 10.18 | 1.70 | 59.50 | 11.63 |
| Cash and bank deposits | 9.32 | 0.06 | 6.88 | 0.04 |
| Cash and cash equivalents | 9.32 | 0.06 | 6.88 | 0.04 |
| Balance sheet total (assets) | 19.50 | 1.77 | 66.38 | 11.67 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -1 068.60 | -1 497.53 | -1 813.47 | |
| Profit of the financial year | -1 068.60 | - 428.92 | - 315.95 | - 108.59 |
| Shareholders equity total | -1 028.60 | -1 457.53 | -1 773.47 | -1 882.06 |
| Non-current liabilities total | ||||
| Current trade creditors | 36.08 | 16.79 | 33.52 | |
| Current owed to group member | 1 042.10 | 1 417.21 | 1 817.06 | 1 854.21 |
| Other non-interest bearing current liabilities | 6.00 | 6.00 | 6.00 | 6.00 |
| Current liabilities total | 1 048.10 | 1 459.29 | 1 839.85 | 1 893.73 |
| Balance sheet total (liabilities) | 19.50 | 1.77 | 66.38 | 11.67 |
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.