I & L Biosystems Nordic A/S — Credit Rating and Financial Key Figures
CVR number: 38661787
Ørestads Boulevard 73, 2300 København S
tel: 88969400
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 780.00 | 355.00 | 328.00 | 4 740.00 | 1 711.26 |
| Employee benefit expenses | - 728.00 | - 975.00 | -1 083.00 | - 817.00 | -1 179.99 |
| EBIT | 52.00 | - 620.00 | - 755.00 | 3 923.00 | 531.26 |
| Other financial income | 6.42 | ||||
| Other financial expenses | -10.00 | -21.00 | 6.00 | -45.00 | -87.18 |
| Pre-tax profit | 42.00 | - 641.00 | - 749.00 | 3 878.00 | 450.51 |
| Income taxes | - 449.00 | - 104.13 | |||
| Net earnings | 42.00 | - 641.00 | - 749.00 | 3 429.00 | 346.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 20.00 | 20.00 | 20.00 | 20.00 | 19.63 |
| Investments total | 20.00 | 20.00 | 20.00 | 20.00 | 19.63 |
| Long term receivables total | |||||
| Finished products/goods | 104.00 | 259.00 | 330.00 | 109.00 | 83.21 |
| Inventories total | 104.00 | 259.00 | 330.00 | 109.00 | 83.21 |
| Current trade debtors | 1 292.00 | 730.00 | 781.00 | 1 135.00 | 2 030.65 |
| Current amounts owed by group member comp. | 2 937.00 | 3 577.77 | |||
| Prepayments and accrued income | 26.00 | 27.00 | 34.00 | 25.00 | 23.14 |
| Short term receivables total | 1 318.00 | 757.00 | 815.00 | 4 097.00 | 5 631.56 |
| Cash and bank deposits | 851.00 | 824.00 | 936.00 | 693.00 | 226.97 |
| Cash and cash equivalents | 851.00 | 824.00 | 936.00 | 693.00 | 226.97 |
| Balance sheet total (assets) | 2 293.00 | 1 860.00 | 2 101.00 | 4 919.00 | 5 961.38 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 566.00 | - 524.00 | -1 166.00 | -1 915.00 | 1 514.00 |
| Profit of the financial year | 42.00 | - 641.00 | - 749.00 | 3 429.00 | 346.38 |
| Shareholders equity total | -24.00 | - 665.00 | -1 415.00 | 2 014.00 | 2 360.39 |
| Non-current liabilities total | |||||
| Advances received | 221.00 | ||||
| Current trade creditors | 967.00 | 1 291.00 | 1 786.00 | 1 685.00 | 318.62 |
| Current owed to group member | 704.00 | 580.00 | 1 247.00 | 1 424.01 | |
| Short-term deferred tax liabilities | 449.00 | 572.37 | |||
| Other non-interest bearing current liabilities | 425.00 | 654.00 | 483.00 | 771.00 | 1 285.98 |
| Current liabilities total | 2 317.00 | 2 525.00 | 3 516.00 | 2 905.00 | 3 600.99 |
| Balance sheet total (liabilities) | 2 293.00 | 1 860.00 | 2 101.00 | 4 919.00 | 5 961.38 |
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.