GENSAM DATA A/S — Credit Rating and Financial Key Figures
CVR number: 29861218
Bjørnholms Allé 22, 8260 Viby J
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 791.47 | 21 797.16 | 23 665.08 | 23 197.52 | 28 391.47 |
| Employee benefit expenses | -16 387.53 | -21 254.22 | -23 259.01 | -24 557.75 | -25 954.15 |
| Total depreciation | -2 365.43 | -3 826.47 | -4 034.95 | -3 146.55 | -3 650.72 |
| EBIT | - 961.50 | -3 283.52 | -3 628.88 | -4 506.78 | -1 213.40 |
| Other financial income | -9.11 | 214.69 | |||
| Other financial expenses | -15.63 | -52.59 | -75.47 | ||
| Pre-tax profit | - 977.13 | -3 336.11 | -3 704.35 | -4 515.89 | - 998.71 |
| Income taxes | 245.38 | 1 025.87 | 1 050.46 | 1 277.57 | 317.55 |
| Net earnings | - 731.75 | -2 310.24 | -2 653.89 | -3 238.32 | - 681.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 8 324.34 | 9 862.33 | 10 416.65 | 12 425.91 | 15 154.65 |
| Intangible assets total | 8 324.34 | 9 862.33 | 10 416.65 | 12 425.91 | 15 154.65 |
| Buildings | 39.48 | 22.86 | 10.51 | 6.68 | 2.86 |
| Machinery and equipment | 1 988.26 | 1 895.47 | 1 294.25 | 799.47 | 654.35 |
| Tangible assets total | 2 027.74 | 1 918.33 | 1 304.75 | 806.16 | 657.21 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 830.42 | 4 258.82 | 4 350.80 | 3 730.64 | 4 467.89 |
| Current amounts owed by group member comp. | 1 704.95 | 804.01 | 834.34 | 767.56 | 847.82 |
| Prepayments and accrued income | 1 717.31 | 1 635.35 | 1 021.84 | 1 616.11 | 1 015.37 |
| Current other receivables | 1 199.42 | 2 647.40 | 5 357.33 | 313.69 | 391.54 |
| Current deferred tax assets | 2 099.38 | 1 341.87 | 1 127.46 | 1 706.73 | 942.32 |
| Short term receivables total | 10 551.48 | 10 687.44 | 12 691.75 | 8 134.72 | 7 664.95 |
| Cash and bank deposits | 7 377.15 | 6 502.04 | 352.43 | 2 020.04 | 14 916.63 |
| Cash and cash equivalents | 7 377.15 | 6 502.04 | 352.43 | 2 020.04 | 14 916.63 |
| Balance sheet total (assets) | 28 280.71 | 28 970.14 | 24 765.59 | 23 386.82 | 38 393.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6 610.00 | 8 399.55 | 8 399.55 | 8 399.55 | 15 000.00 |
| Other reserves | 6 492.98 | 7 692.33 | 8 124.65 | 9 695.91 | 11 820.65 |
| Retained earnings | 3 518.84 | 4 298.20 | 1 555.63 | -2 669.52 | 1 366.97 |
| Profit of the financial year | - 731.75 | -2 310.24 | -2 653.89 | -3 238.32 | - 681.16 |
| Shareholders equity total | 15 890.07 | 18 079.83 | 15 425.94 | 12 187.62 | 27 506.46 |
| Provisions | 1 627.00 | 1 943.00 | 2 020.00 | 2 449.16 | 3 073.93 |
| Non-current loans from credit institutions | 4 500.00 | ||||
| Non-current other liabilities | 2 222.74 | 2 176.42 | |||
| Non-current deferred tax liabilities | 2 224.30 | 2 237.58 | |||
| Non-current liabilities total | 4 500.00 | 2 222.74 | 2 176.42 | 2 224.30 | 2 237.58 |
| Current trade creditors | 872.21 | 238.49 | 692.19 | 1 359.99 | 1 356.07 |
| Current owed to group member | 23.63 | 487.50 | |||
| Other non-interest bearing current liabilities | 5 260.80 | 6 479.05 | 4 451.04 | 4 678.25 | 4 219.41 |
| Accruals and deferred income | 107.00 | 7.03 | |||
| Current liabilities total | 6 263.64 | 6 724.57 | 5 143.23 | 6 525.74 | 5 575.48 |
| Balance sheet total (liabilities) | 28 280.71 | 28 970.14 | 24 765.59 | 23 386.82 | 38 393.43 |
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.