Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -16 954.00 | -6 569.31 | 3 850.51 | -19 469.31 | -41 400.30 |
| Employee benefit expenses | -1 470.00 | -1 634.93 | -1 376.72 | -1 641.76 | -3 312.02 |
| EBIT | -18 424.00 | -8 204.24 | 2 473.79 | -21 111.06 | -44 712.33 |
| Other financial income | 2 925.00 | 2 028.72 | 175.33 | 2 594.56 | 7 052.20 |
| Other financial expenses | - 546.00 | - 597.17 | -0.53 | -1.18 | -1 102.78 |
| Pre-tax profit | -16 045.00 | -6 772.69 | 2 648.59 | -18 517.68 | -38 762.91 |
| Income taxes | 4 238.00 | 2 071.59 | 284.20 | 5 325.65 | 2 865.52 |
| Net earnings | -11 807.00 | -4 701.10 | 2 932.80 | -13 192.03 | -35 897.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 5 000.00 | ||||
| Other receivables | 446.56 | 460.85 | |||
| Investments total | 5 000.00 | 446.56 | 460.85 | ||
| Non-curr. owed by group member comp. | 225 781.00 | ||||
| Long term receivables total | 225 781.00 | ||||
| Raw materials and consumables | 3 813.00 | 3 402.49 | 4 638.01 | 4 922.11 | 6 401.15 |
| Inventories total | 3 813.00 | 3 402.49 | 4 638.01 | 4 922.11 | 6 401.15 |
| Current trade debtors | 23.00 | 22.90 | 22.90 | 22.90 | 22.90 |
| Current amounts owed by group member comp. | 59 833.00 | 269 349.84 | 275 036.59 | 240 914.41 | 185 753.84 |
| Prepayments and accrued income | 77.54 | 79.58 | |||
| Current other receivables | 1 214.00 | 3 103.40 | 1 699.42 | 20 116.33 | 9 414.66 |
| Short term receivables total | 61 070.00 | 272 476.14 | 276 758.90 | 261 131.18 | 195 270.97 |
| Other current investments | 21.09 | 29.55 | 29.55 | ||
| Cash and cash equivalents | 21.09 | 29.55 | 29.55 | ||
| Balance sheet total (assets) | 290 664.00 | 280 878.63 | 281 418.00 | 266 529.41 | 202 162.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 850.00 | 850.00 | 850.00 | 850.00 |
| Retained earnings | -30 812.00 | 36 580.81 | 35 234.12 | 16 511.31 | 53 319.28 |
| Profit of the financial year | -11 807.00 | -4 701.10 | 2 932.80 | -13 192.03 | -35 897.38 |
| Shareholders equity total | -42 569.00 | 32 729.71 | 39 016.92 | 4 169.28 | 18 271.90 |
| Non-current advances received | 229 391.00 | 189 625.20 | 192 876.33 | 197 830.77 | 138 130.41 |
| Non-current owed to group member | 53 000.00 | ||||
| Non-current liabilities total | 282 391.00 | 189 625.20 | 192 876.33 | 197 830.77 | 138 130.41 |
| Current loans from credit institutions | 36 094.00 | 42 368.00 | 47 596.08 | 37 844.62 | 32 911.08 |
| Current trade creditors | 5.38 | 23.18 | 200.89 | 106.15 | |
| Current owed to group member | 14 448.00 | 15 700.04 | 1 093.00 | 361.57 | 11 986.70 |
| Other non-interest bearing current liabilities | 300.00 | 450.31 | 812.49 | 26 122.27 | 756.28 |
| Current liabilities total | 50 842.00 | 58 523.72 | 49 524.75 | 64 529.36 | 45 760.22 |
| Balance sheet total (liabilities) | 290 664.00 | 280 878.63 | 281 418.00 | 266 529.41 | 202 162.52 |
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.