Logic Unknown ApS
CVR number: 40560483
Humlevej 20, 8543 Hornslet
Thomas@LogicUnknown.com
tel: 81818481
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 86.20 | - 154.81 | -56.85 | 41.48 |
| Employee benefit expenses | - 586.91 | |||
| Other operating expenses | -61.56 | -40.80 | -65.06 | |
| EBIT | - 500.72 | - 216.37 | -97.64 | -23.57 |
| Other financial expenses | -13.58 | -25.14 | -35.91 | -42.11 |
| Pre-tax profit | - 514.30 | - 241.51 | - 133.55 | -65.68 |
| Income taxes | 109.04 | 52.73 | 28.38 | - 169.93 |
| Net earnings | - 405.26 | - 188.78 | - 105.17 | - 235.61 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Advance payments | 9.70 | 1.66 | ||
| Inventories total | 9.70 | 1.66 | ||
| Current trade debtors | 18.56 | 46.69 | 123.94 | 123.75 |
| Current deferred tax assets | 106.84 | 155.34 | 175.66 | |
| Short term receivables total | 125.40 | 202.02 | 299.60 | 123.75 |
| Cash and bank deposits | 65.95 | 33.73 | 127.53 | 183.96 |
| Cash and cash equivalents | 65.95 | 33.73 | 127.53 | 183.96 |
| Balance sheet total (assets) | 191.35 | 245.45 | 427.13 | 309.37 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 405.26 | - 594.05 | - 699.22 | |
| Profit of the financial year | - 405.26 | - 188.78 | - 105.17 | - 235.61 |
| Shareholders equity total | - 365.26 | - 554.04 | - 659.22 | - 894.83 |
| Non-current liabilities total | ||||
| Current owed to group member | 480.30 | 699.27 | 1 025.17 | 1 060.44 |
| Other non-interest bearing current liabilities | 76.31 | 100.22 | 61.17 | 143.76 |
| Current liabilities total | 556.61 | 799.49 | 1 086.35 | 1 204.20 |
| Balance sheet total (liabilities) | 191.35 | 245.45 | 427.13 | 309.37 |
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.