Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 23.73 | 17.27 | 3.67 | -8.83 | -6.19 |
| Total depreciation | -22.11 | -22.11 | -22.11 | -7.20 | |
| EBIT | 1.62 | -4.85 | -18.44 | -16.04 | -6.19 |
| Other financial expenses | -0.11 | -0.50 | -0.56 | ||
| Pre-tax profit | 1.51 | -4.85 | -18.94 | -16.59 | -6.19 |
| Income taxes | -0.36 | 1.06 | 3.19 | 4.66 | 0.69 |
| Net earnings | 1.16 | -3.78 | -15.75 | -11.93 | -5.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.43 | 29.32 | 7.20 | ||
| Tangible assets total | 51.43 | 29.32 | 7.20 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.72 | 0.67 | |||
| Current amounts owed by group member comp. | 422.84 | 442.84 | 458.97 | 489.77 | 489.77 |
| Current other receivables | 1.35 | 0.20 | 0.59 | 0.20 | 0.06 |
| Current deferred tax assets | 3.34 | 6.18 | 6.86 | ||
| Short term receivables total | 424.91 | 443.70 | 462.90 | 496.15 | 496.69 |
| Cash and bank deposits | 107.59 | 108.08 | 88.88 | 52.19 | 37.73 |
| Cash and cash equivalents | 107.59 | 108.08 | 88.88 | 52.19 | 37.73 |
| Balance sheet total (assets) | 583.94 | 581.10 | 558.98 | 548.34 | 534.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 399.00 | ||||
| Retained earnings | 435.23 | 436.39 | 432.61 | 416.86 | 5.92 |
| Profit of the financial year | 1.16 | -3.78 | -15.75 | -11.93 | -5.50 |
| Shareholders equity total | 561.39 | 557.61 | 541.86 | 529.92 | 524.42 |
| Provisions | 4.90 | 1.64 | |||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 1.48 | 1.09 | |||
| Other non-interest bearing current liabilities | 16.17 | 20.77 | 17.13 | 18.42 | 10.00 |
| Current liabilities total | 17.65 | 21.86 | 17.13 | 18.42 | 10.00 |
| Balance sheet total (liabilities) | 583.94 | 581.10 | 558.98 | 548.34 | 534.42 |
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.