XLock Scandinavia ApS — Credit Rating and Financial Key Figures
CVR number: 42075574
A.P. Møllers Allé 43 B, 2791 Dragør
lisa@xlockgroup.com
tel: 52640584
www.xlockgroup.com
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 364.94 | 756.92 | 387.46 |
Employee benefit expenses | - 373.61 | - 412.22 | - 173.76 |
Total depreciation | -4.66 | -6.21 | -6.21 |
EBIT | -13.33 | 338.49 | 207.48 |
Other financial income | -0.40 | 0.28 | 0.94 |
Other financial expenses | -0.12 | -0.89 | -15.90 |
Pre-tax profit | -13.85 | 337.88 | 192.52 |
Income taxes | 1.99 | -75.12 | -44.85 |
Net earnings | -11.86 | 262.76 | 147.67 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 26.40 | 20.19 | 13.98 |
Tangible assets total | 26.40 | 20.19 | 13.98 |
Other receivables | 2.55 | 50.00 | 50.00 |
Investments total | 2.55 | 50.00 | 50.00 |
Long term receivables total | |||
Raw materials and consumables | 131.30 | ||
Inventories total | 131.30 | ||
Current trade debtors | 282.81 | 476.52 | 196.60 |
Current other receivables | 6.59 | 0.10 | |
Current deferred tax assets | 1.99 | ||
Short term receivables total | 284.81 | 483.11 | 196.70 |
Cash and bank deposits | 31.21 | 174.05 | 297.36 |
Cash and cash equivalents | 31.21 | 174.05 | 297.36 |
Balance sheet total (assets) | 344.97 | 727.35 | 689.34 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | -11.86 | 250.90 | |
Profit of the financial year | -11.86 | 262.76 | 147.67 |
Shareholders equity total | 28.14 | 290.89 | 438.56 |
Provisions | 4.44 | 3.08 | |
Non-current liabilities total | |||
Current owed to participating | 238.00 | ||
Short-term deferred tax liabilities | 68.68 | 46.22 | |
Other non-interest bearing current liabilities | 78.83 | 363.33 | 201.48 |
Current liabilities total | 316.83 | 432.02 | 247.70 |
Balance sheet total (liabilities) | 344.97 | 727.35 | 689.34 |
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.