Deadspace ApS — Credit Rating and Financial Key Figures
CVR number: 38729357
Volosvej 3, 2300 København S
alexander@km-optics.com
tel: 26217425
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 108.78 | 10 393.51 | 11 476.70 | - 491.08 | - 196.74 |
| Employee benefit expenses | - 734.45 | -2 477.02 | -1 272.14 | -0.59 | |
| Total depreciation | -62.52 | -44.44 | -7.09 | ||
| EBIT | - 171.30 | 9 614.62 | 8 992.59 | -1 763.23 | - 197.33 |
| Other financial income | 2.25 | 0.92 | 24.09 | 9.11 | |
| Other financial expenses | -10.26 | -47.86 | -63.20 | -50.07 | -7.91 |
| Pre-tax profit | - 179.31 | 9 567.67 | 8 929.39 | -1 789.21 | - 196.13 |
| Income taxes | -2 083.00 | -1 969.43 | 63.16 | 224.82 | |
| Net earnings | - 179.31 | 7 484.67 | 6 959.96 | -1 726.05 | 28.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 158.79 | 136.78 | 19.57 | ||
| Advance payments and construction in progress | 340.38 | ||||
| Tangible assets total | 158.79 | 136.78 | 359.94 | ||
| Other receivables | 18.50 | ||||
| Investments total | 18.50 | ||||
| Long term receivables total | |||||
| Finished products/goods | 1 017.88 | ||||
| Inventories total | 1 017.88 | ||||
| Current trade debtors | 865.62 | 406.90 | |||
| Current amounts owed by group member comp. | 7.02 | 20.99 | 251.10 | 4.42 | 186.06 |
| Current other receivables | 14.00 | 865.20 | 95.04 | 4.13 | |
| Current deferred tax assets | 617.61 | 31.79 | 224.82 | ||
| Short term receivables total | 21.02 | 2 369.42 | 658.00 | 131.26 | 415.01 |
| Cash and bank deposits | 52.36 | 10 144.57 | 10 252.15 | 429.39 | 86.88 |
| Cash and cash equivalents | 52.36 | 10 144.57 | 10 252.15 | 429.39 | 86.88 |
| Balance sheet total (assets) | 232.17 | 12 650.76 | 12 306.47 | 560.65 | 501.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 7 385.00 | 6 750.00 | |||
| Retained earnings | 80.17 | -7 484.14 | -6 749.47 | 1 919.79 | 193.74 |
| Profit of the financial year | - 179.31 | 7 484.67 | 6 959.96 | -1 726.05 | 28.69 |
| Shareholders equity total | -49.14 | 7 435.53 | 7 010.48 | 243.74 | 272.43 |
| Provisions | 31.37 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 6.98 | 54.73 | 203.61 | 86.00 | 25.00 |
| Current owed to participating | 252.50 | 175.20 | |||
| Current owed to group member | 198.00 | ||||
| Short-term deferred tax liabilities | 1 938.07 | ||||
| Other non-interest bearing current liabilities | 21.83 | 4 985.31 | 3 122.95 | 230.91 | 6.46 |
| Current liabilities total | 281.31 | 5 215.24 | 5 264.62 | 316.91 | 229.46 |
| Balance sheet total (liabilities) | 232.17 | 12 650.76 | 12 306.47 | 560.65 | 501.89 |
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.