Alkymio ApS
CVR number: 40322728
Hvidørevej 62, 2930 Klampenborg
adam@yomimo.com
tel: 25772717
www.yomimo.com
Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -45.07 | -1 111.43 |
| EBIT | -45.07 | -1 111.43 |
| Other financial expenses | -0.10 | -70.80 |
| Pre-tax profit | -45.17 | -1 182.22 |
| Income taxes | 15.80 | -15.80 |
| Net earnings | -29.37 | -1 198.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Development expenditure | 182.19 | 526.32 | |
| Intangible assets total | 182.19 | 526.32 | |
| Tangible assets total | |||
| Other receivables | 101.87 | 15.75 | |
| Investments total | 101.87 | 15.75 | |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 50.00 | 35.30 | 124.15 |
| Current deferred tax assets | 15.80 | ||
| Short term receivables total | 50.00 | 51.11 | 124.15 |
| Cash and bank deposits | 708.71 | 745.40 | |
| Cash and cash equivalents | 708.71 | 745.40 | |
| Balance sheet total (assets) | 50.00 | 1 043.87 | 1 411.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 88.24 | 103.81 |
| Share premium account | 359.43 | ||
| Retained earnings | 225.40 | 196.03 | |
| Profit of the financial year | -29.37 | -1 198.03 | |
| Shareholders equity total | 50.00 | 284.27 | - 538.76 |
| Non-current other liabilities | 740.00 | 1 940.38 | |
| Non-current liabilities total | 740.00 | 1 940.38 | |
| Current trade creditors | 19.60 | 10.00 | |
| Other non-interest bearing current liabilities | 740.00 | 1 940.38 | |
| Current liabilities total | 759.60 | 1 950.38 | |
| Balance sheet total (liabilities) | 50.00 | 1 783.87 | 3 351.99 |
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.