Scaleup Finance Group ApS
CVR number: 41920084
Nyropsgade 41, 1602 København V
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 5 012.50 | 12 721.51 |
Employee benefit expenses | -26 108.41 | -47 001.54 |
Total depreciation | - 111.06 | -2 146.47 |
EBIT | -21 095.91 | -34 280.03 |
Other financial income | 118.78 | 376.70 |
Other financial expenses | -1 110.61 | -2 691.35 |
Pre-tax profit | -22 198.80 | -38 741.16 |
Net earnings | -22 198.80 | -38 741.16 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Development expenditure | 7 551.96 | 12 021.67 |
Goodwill | 904.76 | 761.91 |
Intangible assets total | 8 456.72 | 12 783.58 |
Machinery and equipment | 174.58 | |
Tangible assets total | 174.58 | |
Investments total | ||
Non-current other receivables | 814.06 | 1 270.48 |
Long term receivables total | 814.06 | 1 270.48 |
Inventories total | ||
Current trade debtors | 887.91 | 1 465.63 |
Prepayments and accrued income | 490.62 | 960.47 |
Current other receivables | 1 613.08 | |
Short term receivables total | 2 991.61 | 2 426.09 |
Cash and bank deposits | 20 327.33 | 1 031.76 |
Cash and cash equivalents | 20 327.33 | 1 031.76 |
Balance sheet total (assets) | 32 764.31 | 17 511.91 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 214.78 | 214.78 |
Retained earnings | 47 074.16 | 24 816.51 |
Profit of the financial year | -22 198.80 | -38 741.16 |
Shareholders equity total | 25 090.14 | -13 709.86 |
Non-current loans from credit institutions | 7 440.17 | |
Non-current accruals and deferred income | 404.99 | |
Non-current other liabilities | 3 083.06 | 16 700.65 |
Non-current liabilities total | 3 083.06 | 24 545.80 |
Advances received | 2.71 | 896.80 |
Current trade creditors | 2 181.73 | 1 650.35 |
Other non-interest bearing current liabilities | 2 406.66 | 4 128.82 |
Current liabilities total | 4 591.10 | 6 675.98 |
Balance sheet total (liabilities) | 32 764.31 | 17 511.91 |
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.