Logicboard.dk ApS — Credit Rating and Financial Key Figures
CVR number: 39899094
Amagerbrogade 156, 2300 København S
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 327.71 | 1 149.05 | 1 228.76 | 1 306.62 | 1 422.23 |
| Employee benefit expenses | - 171.87 | - 914.62 | -1 187.10 | -1 287.80 | -1 301.46 |
| Total depreciation | - 111.20 | -42.52 | -37.25 | -27.94 | -20.95 |
| EBIT | 44.65 | 191.91 | 4.41 | -9.11 | 99.81 |
| Other financial income | 0.39 | 0.03 | 0.61 | ||
| Other financial expenses | -0.62 | -2.70 | -1.75 | -23.59 | -8.66 |
| Pre-tax profit | 44.03 | 189.21 | 3.06 | -32.67 | 91.77 |
| Income taxes | -9.69 | -41.67 | -0.69 | -21.70 | |
| Net earnings | 34.34 | 147.55 | 2.37 | -32.67 | 70.07 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 107.14 | 85.72 | 64.29 | 48.22 | 36.16 |
| Intangible assets total | 107.14 | 85.72 | 64.29 | 48.22 | 36.16 |
| Machinery and equipment | 84.38 | 63.28 | 47.46 | 35.60 | 26.70 |
| Tangible assets total | 84.38 | 63.28 | 47.46 | 35.60 | 26.70 |
| Other receivables | 92.16 | 92.16 | 92.16 | 99.99 | 103.37 |
| Investments total | 92.16 | 92.16 | 92.16 | 99.99 | 103.37 |
| Long term receivables total | |||||
| Raw materials and consumables | 100.00 | 145.00 | 160.00 | 155.00 | |
| Finished products/goods | 100.00 | ||||
| Inventories total | 100.00 | 100.00 | 145.00 | 160.00 | 155.00 |
| Current trade debtors | 78.78 | 116.51 | 90.65 | 117.60 | 117.92 |
| Current owed by particip. interest comp. | 7.21 | 2.21 | |||
| Prepayments and accrued income | 2.38 | 2.19 | |||
| Current other receivables | 5.04 | 100.00 | 0.00 | ||
| Short term receivables total | 86.20 | 218.69 | 90.65 | 124.81 | 120.13 |
| Cash and bank deposits | 220.97 | 468.27 | 336.59 | 141.03 | 159.55 |
| Cash and cash equivalents | 220.97 | 468.27 | 336.59 | 141.03 | 159.55 |
| Balance sheet total (assets) | 690.84 | 1 028.11 | 776.15 | 609.64 | 600.91 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 45.07 | 79.41 | 166.96 | 169.32 | 136.65 |
| Profit of the financial year | 34.34 | 147.55 | 2.37 | -32.67 | 70.07 |
| Shareholders equity total | 219.41 | 266.96 | 209.33 | 176.65 | 246.72 |
| Provisions | 0.00 | 0.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 86.01 | ||||
| Current trade creditors | 123.10 | 72.31 | 3.58 | 0.69 | |
| Current owed to participating | 0.25 | 39.63 | |||
| Current owed to group member | 7.22 | 70.78 | |||
| Short-term deferred tax liabilities | 41.67 | 0.69 | 21.70 | ||
| Other non-interest bearing current liabilities | 255.11 | 576.40 | 562.56 | 432.06 | 292.86 |
| Current liabilities total | 471.43 | 761.16 | 566.82 | 432.99 | 354.19 |
| Balance sheet total (liabilities) | 690.84 | 1 028.11 | 776.15 | 609.64 | 600.91 |
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.