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)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 369.03 | -2 342.36 | -6 137.85 | -12 830.05 | -17 393.97 |
| Employee benefit expenses | - 674.15 | -2 484.90 | -5 920.82 | -15 810.46 | -13 122.03 |
| Total depreciation | - 111.93 | - 160.48 | - 205.72 | - 840.20 | -1 829.36 |
| EBIT | -1 155.11 | -4 987.74 | -12 264.39 | -29 480.71 | -32 345.36 |
| Other financial income | 385.15 | 2 723.74 | 3 405.92 | ||
| Other financial expenses | -14.15 | - 167.19 | - 159.35 | - 734.44 | -33.07 |
| Pre-tax profit | -1 169.27 | -5 154.93 | -12 038.59 | -27 491.41 | -28 972.50 |
| Income taxes | 784.12 | 2 307.72 | 4 698.39 | 6 707.73 | 7 089.94 |
| Net earnings | - 385.15 | -2 847.21 | -7 340.20 | -20 783.68 | -21 882.56 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 4 536.09 | 22 539.04 | 52 713.90 | 93 481.41 | 145 957.71 |
| Intangible rights | 2 419.43 | ||||
| Intangible assets total | 4 536.09 | 22 539.04 | 52 713.90 | 93 481.41 | 148 377.14 |
| Buildings | 284.46 | 369.78 | 379.04 | 5 865.50 | 4 743.16 |
| Machinery and equipment | 264.59 | 188.99 | 220.00 | 1 002.04 | 669.16 |
| Tangible assets total | 549.05 | 558.77 | 599.04 | 6 867.54 | 5 412.32 |
| Holdings in group member companies | 8.94 | 8.94 | 8.94 | ||
| Investments total | 8.94 | 8.94 | 2 759.99 | 2 751.05 | |
| Non-curr. owed by group member comp. | 1 355.65 | 908.60 | |||
| Long term receivables total | 1 355.65 | 908.60 | |||
| Inventories total | |||||
| Prepayments and accrued income | 1 720.14 | 2 367.90 | |||
| Current other receivables | 930.34 | 1 298.27 | 4 190.67 | 4 435.43 | 3 945.46 |
| Current deferred tax assets | 922.29 | 3 960.65 | 5 500.00 | 5 500.00 | 5 500.00 |
| Short term receivables total | 1 852.62 | 5 258.92 | 9 690.67 | 11 655.57 | 11 813.35 |
| Cash and bank deposits | 19 252.44 | 15 747.27 | 115 425.34 | 78 357.92 | 71 080.54 |
| Cash and cash equivalents | 19 252.44 | 15 747.27 | 115 425.34 | 78 357.92 | 71 080.54 |
| Balance sheet total (assets) | 26 190.20 | 44 112.94 | 178 437.88 | 194 478.09 | 240 343.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 706.50 | 937.07 | 1 362.82 | 1 394.66 | 1 406.46 |
| Other reserves | 3 538.15 | 17 580.45 | 41 308.71 | 72 915.50 | 113 847.01 |
| Retained earnings | 1 317.16 | 15 942.28 | 128 007.79 | 124 692.00 | 94 572.91 |
| Profit of the financial year | - 385.15 | -2 847.21 | -7 340.20 | -20 783.68 | -21 882.56 |
| Shareholders equity total | 5 176.65 | 31 612.60 | 163 339.12 | 178 218.48 | 187 943.82 |
| 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 | 1 168.07 |
| Current trade creditors | 90.60 | 1 610.70 | 1 475.82 | ||
| Other non-interest bearing current liabilities | 677.79 | 1 554.17 | 1 719.31 | 1 940.56 | 39 478.27 |
| Accruals and deferred income | 2 062.88 | 3 315.03 | 5 628.55 | 7 775.31 | 10 277.04 |
| Current liabilities total | 3 097.16 | 6 549.03 | 12 301.08 | 14 669.67 | 52 399.20 |
| Balance sheet total (liabilities) | 26 190.20 | 44 112.94 | 178 437.88 | 194 478.09 | 240 343.02 |
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.