Spyrna Technologies ApS
CVR number: 41025352
Malaccavej 1, 8000 Aarhus C
nicky@spyrna.com
tel: 26824282
www.spyrna.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 123.74 | - 345.44 | - 360.68 | -68.34 |
| Other operating expenses | -7.27 | |||
| Total depreciation | -4.59 | -9.79 | -8.15 | |
| EBIT | - 123.74 | - 350.03 | - 370.47 | -83.76 |
| Other financial income | 0.16 | |||
| Other financial expenses | -8.76 | -17.15 | -2.02 | -0.17 |
| Pre-tax profit | - 132.50 | - 367.18 | - 372.32 | -83.92 |
| Income taxes | 42.85 | 33.00 | -0.17 | 30.32 |
| Net earnings | -89.65 | - 334.18 | - 372.49 | -53.60 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 206.50 | 308.43 | 366.89 | 366.89 |
| Intangible assets total | 206.50 | 308.43 | 366.89 | 366.89 |
| Buildings | 18.36 | 13.77 | 9.18 | |
| Machinery and equipment | 26.00 | 19.76 | ||
| Tangible assets total | 18.36 | 13.77 | 35.18 | 19.76 |
| Other receivables | 25.31 | |||
| Investments total | 25.31 | |||
| Non-current loans receivable | 25.31 | 25.31 | ||
| Long term receivables total | 25.31 | 25.31 | ||
| Inventories total | ||||
| Current amounts owed by group member comp. | 61.82 | 61.82 | 92.46 | |
| Prepayments and accrued income | 18.81 | |||
| Current other receivables | 22.43 | 10.86 | 164.93 | 1.07 |
| Current deferred tax assets | 75.85 | |||
| Short term receivables total | 117.08 | 72.68 | 226.75 | 93.53 |
| Cash and bank deposits | 263.64 | 0.40 | 0.55 | 0.12 |
| Cash and cash equivalents | 263.64 | 0.40 | 0.55 | 0.12 |
| Balance sheet total (assets) | 630.90 | 420.59 | 654.68 | 480.30 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Asset revaluation reserve | 240.58 | 366.89 | 366.89 | |
| Retained earnings | 250.00 | -80.22 | - 540.71 | - 913.20 |
| Profit of the financial year | -89.65 | - 334.18 | - 372.49 | -53.60 |
| Shareholders equity total | 200.35 | - 133.82 | - 506.31 | - 559.92 |
| Provisions | 33.00 | 0.17 | 0.49 | |
| Non-current liabilities total | ||||
| Current trade creditors | 66.33 | 48.68 | 67.85 | 67.95 |
| Current owed to participating | 1.50 | 1.56 | 1.56 | 1.56 |
| Current owed to group member | 329.71 | |||
| Other non-interest bearing current liabilities | 504.18 | 1 091.42 | 970.22 | |
| Current liabilities total | 397.54 | 554.42 | 1 160.83 | 1 039.73 |
| Balance sheet total (liabilities) | 630.90 | 420.59 | 654.68 | 480.30 |
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.