BrainBotics ApS — Credit Rating and Financial Key Figures
CVR number: 37441783
Alsgade 8, 1764 København V
info@brainbotics.com
www.brainbotics.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 78.29 | 54.15 | 285.08 | 159.28 | 74.20 |
| Employee benefit expenses | - 119.70 | -94.86 | - 225.38 | - 170.34 | -3.47 |
| EBIT | -41.41 | -40.71 | 59.70 | -11.06 | 70.74 |
| Other financial income | 0.02 | 0.05 | |||
| Other financial expenses | -1.16 | -3.80 | -2.74 | -4.97 | -2.59 |
| Pre-tax profit | -42.57 | -44.51 | 56.96 | -16.01 | 68.20 |
| Income taxes | -10.49 | -2.95 | |||
| Net earnings | -42.57 | -44.51 | 46.46 | -16.01 | 65.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 16.00 | 16.00 | |||
| Long term receivables total | 16.00 | 16.00 | |||
| Inventories total | |||||
| Current trade debtors | 14.89 | 14.89 | 14.89 | 14.89 | 14.89 |
| Current other receivables | 4.53 | 68.46 | 60.50 | 71.49 | |
| Current deferred tax assets | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| Short term receivables total | 20.07 | 24.60 | 88.53 | 80.56 | 91.56 |
| Cash and bank deposits | 39.37 | 33.51 | 57.35 | ||
| Cash and cash equivalents | 39.37 | 33.51 | 57.35 | ||
| Balance sheet total (assets) | 20.07 | 24.60 | 127.90 | 130.07 | 164.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 4.00 | 4.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -14.63 | -57.19 | - 101.70 | -55.23 | -71.24 |
| Profit of the financial year | -42.57 | -44.51 | 46.46 | -16.01 | 65.25 |
| Shareholders equity total | -53.19 | -97.70 | -15.23 | -31.24 | 34.01 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 57.54 | 88.96 | 45.48 | 33.80 | 0.44 |
| Current trade creditors | 14.89 | 14.89 | 14.89 | 14.89 | 14.89 |
| Current owed to participating | 0.23 | 0.23 | 52.23 | 49.73 | 49.73 |
| Short-term deferred tax liabilities | 0.22 | 10.49 | 10.49 | 13.44 | |
| Other non-interest bearing current liabilities | 0.38 | 18.21 | 20.03 | 52.39 | 52.39 |
| Current liabilities total | 73.26 | 122.30 | 143.14 | 161.32 | 130.91 |
| Balance sheet total (liabilities) | 20.07 | 24.60 | 127.90 | 130.07 | 164.91 |
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.