Copenhagen Atomics A/S — Credit Rating and Financial Key Figures
CVR number: 36719230
Oliefabriksvej 77, 2770 Kastrup
info@copenhagenatomics.com
www.copenhagenatomics.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 198.05 | - 369.03 | -2 342.36 | -6 137.85 | -12 830.05 |
| Employee benefit expenses | - 668.51 | - 674.15 | -2 484.90 | -5 920.82 | -15 810.46 |
| Total depreciation | -50.78 | - 111.93 | - 160.48 | - 205.72 | - 840.20 |
| EBIT | - 917.34 | -1 155.11 | -4 987.74 | -12 264.39 | -29 480.71 |
| Other financial income | 385.15 | 2 723.74 | |||
| Other financial expenses | -14.34 | -14.15 | - 167.19 | - 159.35 | - 734.44 |
| Pre-tax profit | - 931.68 | -1 169.27 | -5 154.93 | -12 038.59 | -27 491.41 |
| Income taxes | 121.85 | 784.12 | 2 307.72 | 4 698.39 | 6 707.73 |
| Net earnings | - 809.83 | - 385.15 | -2 847.21 | -7 340.20 | -20 783.68 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 4 536.09 | 22 539.04 | 52 713.90 | 93 481.41 | |
| Intangible assets total | 4 536.09 | 22 539.04 | 52 713.90 | 93 481.41 | |
| Buildings | 116.84 | 284.46 | 369.78 | 379.04 | 5 865.50 |
| Machinery and equipment | 340.19 | 264.59 | 188.99 | 220.00 | 1 002.04 |
| Tangible assets total | 457.03 | 549.05 | 558.77 | 599.04 | 6 867.54 |
| Holdings in group member companies | 8.94 | 8.94 | 8.94 | ||
| Investments total | 8.94 | 8.94 | 2 759.99 | ||
| Non-curr. owed by group member comp. | 1 355.65 | ||||
| Long term receivables total | 1 355.65 | ||||
| Inventories total | |||||
| Prepayments and accrued income | 1 720.14 | ||||
| Current other receivables | 69.47 | 930.34 | 1 298.27 | 4 190.67 | 4 435.43 |
| Current deferred tax assets | 922.29 | 3 960.65 | 5 500.00 | 5 500.00 | |
| Short term receivables total | 69.47 | 1 852.62 | 5 258.92 | 9 690.67 | 11 655.57 |
| Cash and bank deposits | 142.93 | 19 252.44 | 15 747.27 | 115 425.34 | 78 357.92 |
| Cash and cash equivalents | 142.93 | 19 252.44 | 15 747.27 | 115 425.34 | 78 357.92 |
| Balance sheet total (assets) | 669.43 | 26 190.20 | 44 112.94 | 178 437.88 | 194 478.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 664.00 | 706.50 | 937.07 | 1 362.82 | 1 394.66 |
| Share premium account | 975.85 | ||||
| Other reserves | 3 538.15 | 17 580.45 | 41 308.71 | 72 915.50 | |
| Retained earnings | - 741.19 | 1 317.16 | 15 942.28 | 128 007.79 | 124 692.00 |
| Profit of the financial year | - 809.83 | - 385.15 | -2 847.21 | -7 340.20 | -20 783.68 |
| Shareholders equity total | 88.83 | 5 176.65 | 31 612.60 | 163 339.12 | 178 218.48 |
| Provisions | 343.14 | 1 996.07 | 2 797.68 | 1 589.94 | |
| Non-current other liabilities | 17 573.25 | 3 955.25 | |||
| Non-current liabilities total | 17 573.25 | 3 955.25 | |||
| Advances received | 356.50 | 1 679.82 | 4 862.62 | 3 343.11 | |
| Current trade creditors | 90.60 | 1 610.70 | |||
| Current owed to participating | 560.00 | ||||
| Other non-interest bearing current liabilities | 20.60 | 677.79 | 1 554.17 | 1 719.31 | 1 940.56 |
| Accruals and deferred income | 2 062.88 | 3 315.03 | 5 628.55 | 7 775.31 | |
| Current liabilities total | 580.60 | 3 097.16 | 6 549.03 | 12 301.08 | 14 669.67 |
| Balance sheet total (liabilities) | 669.43 | 26 190.20 | 44 112.94 | 178 437.88 | 194 478.09 |
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.