Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -86.78 | 189.67 | -1 064.05 |
| Total depreciation | -22.46 | -37.28 | -37.95 |
| EBIT | - 109.24 | 152.38 | -1 102.00 |
| Other financial expenses | -38.47 | -22.13 | -22.12 |
| Pre-tax profit | - 147.70 | 130.25 | -1 124.12 |
| Income taxes | 31.82 | -35.00 | 243.23 |
| Net earnings | - 115.88 | 95.25 | - 880.89 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 67.38 | 54.10 | 16.16 |
| Tangible assets total | 67.38 | 54.10 | 16.16 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1 002.99 | 827.19 | 40.24 |
| Prepayments and accrued income | 11.64 | 12.52 | |
| Current other receivables | 300.00 | ||
| Current deferred tax assets | 31.82 | 3.18 | 246.41 |
| Short term receivables total | 1 334.81 | 842.01 | 299.16 |
| Cash and bank deposits | 1 520.14 | 2 790.28 | 2 046.41 |
| Cash and cash equivalents | 1 520.14 | 2 790.28 | 2 046.41 |
| Balance sheet total (assets) | 2 922.33 | 3 686.40 | 2 361.73 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 487.43 | 492.45 | 492.45 |
| Other reserves | 300.00 | ||
| Retained earnings | 2 064.51 | 2 618.57 | 2 713.82 |
| Profit of the financial year | - 115.88 | 95.25 | - 880.89 |
| Shareholders equity total | 2 736.06 | 3 206.27 | 2 325.38 |
| Non-current liabilities total | |||
| Current trade creditors | 0.12 | ||
| Short-term deferred tax liabilities | 6.36 | ||
| Other non-interest bearing current liabilities | 186.27 | 473.66 | 36.35 |
| Current liabilities total | 186.27 | 480.13 | 36.35 |
| Balance sheet total (liabilities) | 2 922.33 | 3 686.40 | 2 361.73 |
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.