Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 292.91 | - 364.82 | -4 020.08 | -2 879.32 | -11 331.98 |
| Reduction in value of non-current assets | - 209.74 | ||||
| EBIT | - 502.64 | - 364.82 | -4 020.08 | -2 879.32 | -11 331.98 |
| Other financial income | 427.67 | 8.67 | |||
| Other financial expenses | - 303.73 | - 771.85 | - 856.15 | -4 739.63 | -2 622.50 |
| Pre-tax profit | - 806.38 | -1 136.68 | -4 876.23 | -7 191.28 | -13 945.81 |
| Income taxes | 131.26 | 209.07 | 229.39 | - 177.54 | 572.17 |
| Net earnings | - 675.12 | - 927.61 | -4 646.84 | -7 368.82 | -13 373.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 824.68 | ||||
| Tangible assets total | 2 824.68 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 4 249.30 | 12 251.66 | 3 512.39 | 7 335.82 | 12 778.79 |
| Inventories total | 4 249.30 | 12 251.66 | 3 512.39 | 7 335.82 | 12 778.79 |
| Current trade debtors | 6 449.00 | 5 704.48 | 5 423.26 | 6 216.69 | |
| Current other receivables | 472.98 | 128.82 | 11 025.61 | ||
| Current deferred tax assets | 149.25 | 242.45 | 340.66 | ||
| Short term receivables total | 622.23 | 6 691.45 | 6 173.95 | 16 448.87 | 6 216.69 |
| Cash and bank deposits | 103.72 | 77.79 | 5 871.47 | 181.64 | 633.34 |
| Cash and cash equivalents | 103.72 | 77.79 | 5 871.47 | 181.64 | 633.34 |
| Balance sheet total (assets) | 7 799.94 | 19 020.90 | 15 557.81 | 23 966.33 | 19 628.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 884.52 | 1 209.40 | 4 781.80 | 7 434.96 | 13 466.15 |
| Profit of the financial year | - 675.12 | - 927.61 | -4 646.84 | -7 368.82 | -13 373.63 |
| Shareholders equity total | 289.40 | 361.80 | 214.96 | 146.15 | 172.52 |
| Non-current owed to group member | 18 231.63 | 15 325.59 | 23 647.83 | 18 732.20 | |
| Non-current liabilities total | 18 231.63 | 15 325.59 | 23 647.83 | 18 732.20 | |
| Current trade creditors | 592.78 | 111.91 | 17.25 | 172.35 | 672.35 |
| Current owed to group member | 6 917.76 | ||||
| Other non-interest bearing current liabilities | 315.55 | 51.75 | |||
| Current liabilities total | 7 510.54 | 427.47 | 17.25 | 172.35 | 724.10 |
| Balance sheet total (liabilities) | 7 799.94 | 19 020.90 | 15 557.81 | 23 966.33 | 19 628.82 |
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.