Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 315.16 | 672.75 | -24.23 | 1 426.48 | 1 849.84 |
| Employee benefit expenses | - 514.42 | - 985.18 | -1 334.81 | -1 369.07 | -1 750.80 |
| Total depreciation | -46.70 | -68.29 | -80.46 | -68.03 | - 120.86 |
| EBIT | - 245.95 | - 380.72 | -1 439.50 | -10.61 | -21.82 |
| Other financial income | 34.13 | ||||
| Other financial expenses | -0.29 | -0.75 | -0.96 | -7.55 | -34.82 |
| Pre-tax profit | - 246.24 | - 381.47 | -1 440.46 | 15.97 | -56.64 |
| Income taxes | 22.79 | 220.35 | 26.36 | 869.23 | 142.81 |
| Net earnings | - 223.44 | - 161.12 | -1 414.10 | 885.20 | 86.17 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 75.91 | 21.65 | 47.57 | 29.16 | 852.04 |
| Intangible assets total | 75.91 | 21.65 | 47.57 | 29.16 | 852.04 |
| Machinery and equipment | 31.32 | 17.29 | 183.60 | 179.00 | 132.48 |
| Tangible assets total | 31.32 | 17.29 | 183.60 | 179.00 | 132.48 |
| Other receivables | 239.52 | 466.51 | 220.88 | 222.80 | 222.80 |
| Investments total | 239.52 | 466.51 | 220.88 | 222.80 | 222.80 |
| Long term receivables total | |||||
| Finished products/goods | 662.57 | 515.33 | 356.88 | 241.03 | 694.59 |
| Inventories total | 662.57 | 515.33 | 356.88 | 241.03 | 694.59 |
| Current trade debtors | 96.48 | 57.90 | 68.69 | 10.74 | 2.50 |
| Current amounts owed by group member comp. | 82.68 | 493.15 | 838.64 | 57.36 | |
| Prepayments and accrued income | 21.38 | 8.87 | 2.77 | 1.45 | |
| Current other receivables | 8.81 | 1.00 | 55.70 | 48.36 | |
| Current deferred tax assets | 22.79 | 160.47 | 26.36 | 869.23 | |
| Short term receivables total | 149.47 | 310.92 | 588.20 | 1 777.08 | 109.68 |
| Cash and bank deposits | 144.69 | 286.41 | 68.93 | 204.78 | 130.75 |
| Cash and cash equivalents | 144.69 | 286.41 | 68.93 | 204.78 | 130.75 |
| Balance sheet total (assets) | 1 303.48 | 1 618.11 | 1 466.06 | 2 653.85 | 2 142.34 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 59.21 | 16.89 | 37.11 | 22.74 | 664.59 |
| Retained earnings | - 368.95 | - 550.07 | - 731.40 | -2 131.13 | -1 121.13 |
| Profit of the financial year | - 223.44 | - 161.12 | -1 414.10 | 885.20 | 86.17 |
| Shareholders equity total | -33.18 | - 194.30 | -1 608.39 | - 723.19 | 129.63 |
| Non-current other liabilities | 88.58 | ||||
| Non-current liabilities total | 88.58 | ||||
| Advances received | 891.32 | 920.25 | 904.01 | 988.54 | 1 070.06 |
| Current trade creditors | 68.91 | 31.40 | 197.20 | 231.10 | 209.61 |
| Current owed to participating | 1.62 | 6.48 | 68.98 | 68.98 | |
| Current owed to group member | 223.15 | 614.57 | 1 310.58 | 1 174.92 | 378.01 |
| Other non-interest bearing current liabilities | 151.67 | 239.70 | 593.67 | 824.91 | 355.02 |
| Current liabilities total | 1 336.66 | 1 812.41 | 3 074.45 | 3 288.45 | 2 012.70 |
| Balance sheet total (liabilities) | 1 303.48 | 1 618.11 | 1 466.06 | 2 653.85 | 2 142.34 |
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.