Logic Group A/S — Credit Rating and Financial Key Figures
CVR number: 43126172
Theilgaards Alle 9, 4600 Køge
info@logic-group.com
tel: 70602080
www.logic-group.dk
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 640.30 | 1 105.18 |
Employee benefit expenses | -1 207.30 | -1 121.33 |
Total depreciation | - 387.50 | - 387.50 |
EBIT | 45.50 | - 403.65 |
Other financial income | 1.21 | 0.88 |
Other financial expenses | - 138.14 | - 111.38 |
Pre-tax profit | -91.43 | - 514.15 |
Net earnings | -91.43 | - 514.15 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 741.67 | 483.33 |
Intangible assets total | 741.67 | 483.33 |
Machinery and equipment | 370.83 | 241.67 |
Tangible assets total | 370.83 | 241.67 |
Investments total | ||
Non-current other receivables | 78.60 | 70.00 |
Long term receivables total | 78.60 | 70.00 |
Raw materials and consumables | 412.48 | 440.90 |
Finished products/goods | 262.06 | |
Inventories total | 412.48 | 702.96 |
Current trade debtors | 580.50 | 161.70 |
Prepayments and accrued income | 16.11 | |
Current other receivables | 125.57 | |
Current deferred tax assets | 8.00 | |
Short term receivables total | 722.18 | 169.70 |
Cash and bank deposits | 275.48 | 81.11 |
Cash and cash equivalents | 275.48 | 81.11 |
Balance sheet total (assets) | 2 601.24 | 1 748.77 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 400.00 | 400.00 |
Retained earnings | -91.43 | |
Profit of the financial year | -91.43 | - 514.15 |
Shareholders equity total | 308.57 | - 205.58 |
Non-current owed to group member | 877.30 | 773.10 |
Non-current liabilities total | 877.30 | 773.10 |
Current trade creditors | 722.22 | 163.54 |
Current owed to group member | 400.00 | 600.00 |
Other non-interest bearing current liabilities | 293.14 | 417.71 |
Current liabilities total | 1 415.37 | 1 181.25 |
Balance sheet total (liabilities) | 2 601.24 | 1 748.77 |
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.