LEAPCRAFT ApS — Credit Rating and Financial Key Figures
CVR number: 35472762
Strandgade 54, 1401 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 756.04 | 2 486.10 | 1 910.40 | 1 694.20 | 1 017.95 |
| Employee benefit expenses | - 585.47 | -2 917.96 | -3 491.53 | -3 344.93 | -2 772.19 |
| Total depreciation | - 321.79 | - 321.79 | - 321.79 | - 520.51 | - 734.23 |
| EBIT | 1 848.77 | - 753.65 | -1 902.92 | -2 171.25 | -2 488.47 |
| Other financial income | 6.56 | 6.23 | 4.71 | 6.46 | |
| Other financial expenses | -5.93 | - 129.73 | - 102.14 | - 101.01 | - 275.11 |
| Pre-tax profit | 1 842.84 | - 876.83 | -1 998.83 | -2 267.54 | -2 757.13 |
| Income taxes | - 285.06 | 395.51 | 632.45 | 558.15 | 424.56 |
| Net earnings | 1 557.78 | - 481.32 | -1 366.38 | -1 709.39 | -2 332.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 5 350.21 | 8 871.81 | 11 903.67 | 14 832.21 | 17 173.24 |
| Intangible assets total | 5 350.21 | 8 871.81 | 11 903.67 | 14 832.21 | 17 173.24 |
| Tangible assets total | |||||
| Investments total | 45.58 | 45.58 | 44.42 | 54.72 | 56.13 |
| Long term receivables total | |||||
| Raw materials and consumables | 50.35 | 667.33 | 533.86 | 996.48 | 753.75 |
| Inventories total | 50.35 | 667.33 | 533.86 | 996.48 | 753.75 |
| Current trade debtors | 86.56 | 747.38 | 861.11 | 1 226.48 | 237.47 |
| Current amounts owed by group member comp. | 179.66 | 179.66 | 179.66 | 179.66 | 179.66 |
| Prepayments and accrued income | 14.95 | 34.14 | |||
| Current other receivables | 815.58 | 35.51 | 327.87 | ||
| Current deferred tax assets | 845.55 | 1 583.35 | 2 347.27 | 2 914.26 | |
| Short term receivables total | 266.22 | 1 772.59 | 3 439.70 | 3 803.87 | 3 693.40 |
| Cash and bank deposits | 685.63 | 7 990.12 | 2 451.50 | 447.14 | 3 544.06 |
| Cash and cash equivalents | 685.63 | 7 990.12 | 2 451.50 | 447.14 | 3 544.06 |
| Balance sheet total (assets) | 6 397.99 | 19 347.43 | 18 373.15 | 20 134.42 | 25 220.58 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 83.73 | 128.10 | 128.10 | 128.10 | 128.10 |
| Other reserves | 4 173.16 | 6 920.01 | 9 284.87 | 11 569.12 | 13 395.13 |
| Retained earnings | -1 556.80 | 10 459.75 | 7 613.58 | 3 962.94 | 427.57 |
| Profit of the financial year | 1 557.78 | - 481.32 | -1 366.38 | -1 709.39 | -2 332.57 |
| Shareholders equity total | 4 257.87 | 17 026.55 | 15 660.16 | 13 950.77 | 11 618.23 |
| Provisions | 1 147.99 | 1 598.03 | 1 703.38 | 1 904.02 | 1 976.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 163.83 | 516.80 | 289.17 | 870.15 | |
| Current owed to group member | 3 397.99 | 10 310.44 | |||
| Other non-interest bearing current liabilities | 992.13 | 559.03 | 492.81 | 568.88 | 356.25 |
| Accruals and deferred income | 23.59 | 89.13 | |||
| Current liabilities total | 992.13 | 722.86 | 1 009.61 | 4 279.63 | 11 625.97 |
| Balance sheet total (liabilities) | 6 397.99 | 19 347.43 | 18 373.15 | 20 134.42 | 25 220.58 |
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.