Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 262.32 | 3 159.33 | 4 472.06 | 4 298.05 | |
| Other operating income | 298.33 | 1 613.57 | 1 634.54 | ||
| Purchases during the financial year | -64.53 | - 116.84 | -48.39 | - 128.12 | |
| External services | -1 480.29 | -1 489.84 | -1 793.77 | -1 667.81 | |
| Gross profit | 308.39 | - 282.50 | 1 850.98 | 4 243.47 | 4 136.67 |
| Employee benefit expenses | - 525.12 | -2 242.59 | -3 447.37 | -3 420.35 | -4 458.97 |
| Total depreciation | -38.25 | - 111.65 | - 481.00 | - 481.00 | - 655.26 |
| EBIT | - 254.98 | -2 636.73 | -2 077.39 | 342.12 | - 977.57 |
| Other financial income | 0.28 | 0.01 | 0.12 | ||
| Other financial expenses | - 166.80 | - 134.75 | - 110.91 | - 116.71 | - 225.16 |
| Pre-tax profit | - 421.78 | -2 771.48 | -2 188.02 | 225.42 | -1 202.61 |
| Income taxes | 628.74 | 987.58 | 759.80 | 599.05 | |
| Net earnings | 206.96 | -1 783.89 | -1 428.22 | 824.47 | -1 202.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 4 632.51 | 8 781.54 | 12 866.46 | 15 146.67 | 15 412.97 |
| Intangible rights | 562.50 | 531.25 | 500.00 | 468.75 | 437.50 |
| Intangible assets total | 5 195.01 | 9 312.79 | 13 366.46 | 15 615.42 | 15 850.47 |
| Machinery and equipment | 21.00 | 14.00 | 7.00 | ||
| Tangible assets total | 21.00 | 14.00 | 7.00 | ||
| Other receivables | 24.60 | 68.65 | 76.15 | 89.35 | 34.63 |
| Investments total | 24.60 | 68.65 | 76.15 | 89.35 | 34.63 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 58.25 | 104.07 | 449.88 | 142.91 | 131.95 |
| Current owed by particip. interest comp. | 10.50 | 10.50 | 24.00 | 38.19 | |
| Prepayments and accrued income | 39.00 | 3.13 | 16.23 | 0.95 | |
| Current other receivables | 185.53 | 361.00 | 1 689.64 | 42.47 | 42.64 |
| Current deferred tax assets | 385.20 | 882.35 | 759.80 | 599.05 | 599.05 |
| Short term receivables total | 628.98 | 1 396.92 | 2 912.95 | 824.67 | 812.77 |
| Cash and bank deposits | 3 780.72 | 3 956.28 | 2 206.55 | 2 796.06 | 500.57 |
| Cash and cash equivalents | 3 780.72 | 3 956.28 | 2 206.55 | 2 796.06 | 500.57 |
| Balance sheet total (assets) | 9 650.32 | 14 748.65 | 18 569.11 | 19 325.51 | 17 198.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 59.94 | 61.58 | 61.58 | 61.58 | 61.58 |
| Share premium account | 4 993.79 | 2 582.65 | |||
| Other reserves | 6 732.51 | 11 551.54 | 15 636.46 | 17 916.68 | 17 292.66 |
| Retained earnings | -5 076.83 | -4 025.11 | -7 311.27 | -7 785.81 | -6 337.32 |
| Profit of the financial year | 206.96 | -1 783.89 | -1 428.22 | 824.47 | -1 202.61 |
| Shareholders equity total | 6 916.37 | 8 386.77 | 6 958.55 | 11 016.92 | 9 814.31 |
| Provisions | 500.00 | 3 300.00 | 3 300.00 | 3 300.00 | |
| Capital loans | 960.00 | 480.00 | |||
| Non-current other liabilities | 81.16 | 286.58 | 286.58 | ||
| Non-current deferred tax liabilities | 295.89 | 306.25 | |||
| Non-current liabilities total | 1 041.16 | 766.58 | 286.58 | 295.89 | 306.25 |
| Short-term capital loans | 240.00 | 480.00 | 420.00 | 60.00 | |
| Current loans from credit institutions | 23.87 | 42.71 | 40.08 | 61.18 | |
| Advances received | 520.10 | 457.87 | |||
| Current trade creditors | 155.93 | 83.40 | 97.67 | 164.38 | |
| Other non-interest bearing current liabilities | 419.12 | 1 433.37 | 2 433.93 | 2 880.40 | 2 594.90 |
| Accruals and deferred income | 1 009.80 | 2 983.29 | 4 526.47 | 1 155.59 | 1 018.61 |
| Current liabilities total | 1 692.79 | 5 095.30 | 8 023.98 | 4 712.70 | 3 777.89 |
| Balance sheet total (liabilities) | 9 650.32 | 14 748.65 | 18 569.11 | 19 325.51 | 17 198.45 |
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.