Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -78.99 | -45.72 | - 218.94 | -63.87 | -48.62 |
| EBIT | -78.99 | -45.72 | - 218.94 | -63.87 | -48.62 |
| Other financial expenses | -5.66 | -2.49 | -13.25 | -43.61 | -37.22 |
| Pre-tax profit | -84.65 | -48.20 | - 232.19 | - 107.48 | -85.84 |
| Income taxes | 18.62 | 10.61 | 51.08 | 23.64 | 18.88 |
| Net earnings | -66.02 | -37.60 | - 181.11 | -83.83 | -66.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 809.60 | 2 809.60 | 2 809.60 | ||
| Intangible assets total | 2 809.60 | 2 809.60 | 2 809.60 | ||
| Advance payments and construction in progress | 100.00 | 545.79 | |||
| Tangible assets total | 100.00 | 545.79 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.24 | 2.24 | |||
| Current other receivables | 44.11 | 185.84 | 740.01 | 0.64 | 0.45 |
| Current deferred tax assets | 24.96 | 29.23 | 51.08 | 23.64 | 18.88 |
| Short term receivables total | 71.31 | 217.31 | 791.09 | 24.28 | 19.33 |
| Cash and bank deposits | 53.30 | 117.74 | 16.07 | 15.10 | |
| Cash and cash equivalents | 53.30 | 117.74 | 16.07 | 15.10 | |
| Balance sheet total (assets) | 224.62 | 880.84 | 3 600.69 | 2 849.95 | 2 844.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -67.98 | - 134.00 | - 171.60 | - 352.71 | - 436.54 |
| Profit of the financial year | -66.02 | -37.60 | - 181.11 | -83.83 | -66.95 |
| Shareholders equity total | -84.00 | - 121.60 | - 302.71 | - 386.54 | - 453.50 |
| Non-current owed to group member | 2 690.99 | 2 024.26 | 2 082.83 | ||
| Non-current accruals and deferred income | 1 206.93 | 1 206.93 | 1 206.93 | ||
| Non-current liabilities total | 3 897.92 | 3 231.18 | 3 289.75 | ||
| Current loans from credit institutions | 0.48 | ||||
| Current trade creditors | 126.56 | 223.07 | 5.00 | 5.00 | 7.77 |
| Current owed to group member | 34.76 | 327.38 | |||
| Other non-interest bearing current liabilities | 147.30 | 452.00 | 0.00 | 0.31 | |
| Current liabilities total | 308.62 | 1 002.44 | 5.48 | 5.31 | 7.77 |
| Balance sheet total (liabilities) | 224.62 | 880.84 | 3 600.69 | 2 849.95 | 2 844.03 |
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.