unitii ApS
CVR number: 40035281
Wichmandsgade 5, 5000 Odense C
carsten@unitii.dk
tel: 31592121
www.unitii.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.64 | -50.89 | 2.00 | 27.51 | 216.50 |
| Other operating expenses | - 107.75 | - 121.76 | - 166.69 | ||
| EBIT | -2.64 | -50.89 | - 105.75 | -94.25 | 49.81 |
| Other financial income | 0.22 | ||||
| Other financial expenses | -0.01 | -0.17 | -0.77 | -0.87 | -22.07 |
| Pre-tax profit | -2.65 | -51.06 | - 106.52 | -95.12 | 27.96 |
| Income taxes | 11.82 | 23.44 | 20.93 | -6.15 | |
| Net earnings | -2.65 | -39.24 | -83.09 | -74.20 | 21.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 513.20 | 578.00 | 766.43 | 950.58 | 1 131.24 |
| Intangible assets total | 513.20 | 578.00 | 766.43 | 950.58 | 1 131.24 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 16.88 | 1.88 | |||
| Current other receivables | 27.58 | 50.64 | 31.88 | 17.64 | 46.82 |
| Current deferred tax assets | 11.82 | 35.25 | 56.18 | 50.03 | |
| Short term receivables total | 27.58 | 62.45 | 67.13 | 90.69 | 98.73 |
| Cash and bank deposits | 3.31 | 216.06 | 7.24 | 49.08 | 17.56 |
| Cash and cash equivalents | 3.31 | 216.06 | 7.24 | 49.08 | 17.56 |
| Balance sheet total (assets) | 544.10 | 856.51 | 840.80 | 1 090.34 | 1 247.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Share premium account | 160.00 | 520.00 | 520.00 | ||
| Retained earnings | -2.65 | -41.90 | 395.02 | 320.82 | |
| Profit of the financial year | -2.65 | -39.24 | -83.09 | -74.20 | 21.81 |
| Shareholders equity total | 197.35 | 558.11 | 475.02 | 400.82 | 422.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 37.50 | 30.88 | 14.44 | 3.04 | |
| Current owed to participating | 260.91 | 334.91 | 675.09 | 821.87 | |
| Current owed to group member | 142.91 | ||||
| Other non-interest bearing current liabilities | 203.84 | ||||
| Current liabilities total | 346.75 | 298.41 | 365.79 | 689.52 | 824.91 |
| Balance sheet total (liabilities) | 544.10 | 856.51 | 840.80 | 1 090.34 | 1 247.53 |
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.