21st.BIO A/S — Credit Rating and Financial Key Figures
CVR number: 41554908
Sydmarken 42, 2860 Søborg
info@21st.bio
21st.bio
Income statement (kDKK)
2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6 313.65 | 11 613.42 |
| Employee benefit expenses | -29 119.49 | -37 438.69 |
| Total depreciation | -17 079.76 | -18 608.12 |
| EBIT | -52 512.90 | -44 433.39 |
| Other financial income | 276.34 | 1 362.14 |
| Other financial expenses | -1 689.45 | -5 326.50 |
| Pre-tax profit | -53 926.01 | -48 397.75 |
| Income taxes | 17 313.77 | 6 137.63 |
| Net earnings | -36 612.24 | -42 260.12 |
Assets (kDKK)
2022 | 2023 | |
|---|---|---|
| Development expenditure | 9 913.88 | 25 072.47 |
| Intangible rights | 235 574.58 | 218 747.82 |
| Intangible assets total | 245 488.46 | 243 820.29 |
| Buildings | 2 320.86 | 3 687.47 |
| Machinery and equipment | 1 765.34 | 41 306.41 |
| Advance payments and construction in progress | 6 908.25 | 18 279.99 |
| Tangible assets total | 10 994.45 | 63 273.88 |
| Other receivables | 1 544.61 | 1 859.25 |
| Investments total | 1 544.61 | 1 859.25 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 2 495.61 | 10 211.62 |
| Prepayments and accrued income | 7 233.98 | 3 951.72 |
| Current other receivables | 2 467.11 | 3 657.40 |
| Current deferred tax assets | 14 424.59 | 10 307.30 |
| Short term receivables total | 26 621.28 | 28 128.03 |
| Cash and bank deposits | 50 396.34 | 88 706.11 |
| Cash and cash equivalents | 50 396.34 | 88 706.11 |
| Balance sheet total (assets) | 335 045.14 | 425 787.55 |
Equity and liabilities (kDKK)
2022 | 2023 | |
|---|---|---|
| Share capital | 10 099.33 | 12 058.09 |
| Retained earnings | 289 128.74 | 325 010.79 |
| Profit of the financial year | -36 612.24 | -42 260.12 |
| Shareholders equity total | 262 615.83 | 294 808.76 |
| Provisions | 54 185.28 | 55 514.22 |
| Non-current accruals and deferred income | 3 592.73 | |
| Non-current other liabilities | 1 536.00 | |
| Non-current deferred tax liabilities | 45 000.29 | |
| Non-current liabilities total | 50 129.02 | |
| Current loans from credit institutions | 463.19 | |
| Current trade creditors | 8 078.23 | 15 125.26 |
| Other non-interest bearing current liabilities | 10 165.80 | 9 747.10 |
| Current liabilities total | 18 244.03 | 25 335.55 |
| Balance sheet total (liabilities) | 335 045.14 | 425 787.55 |
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.