Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -21.40 | 3.56 | 41.08 | 54.81 | 132.85 |
| Employee benefit expenses | -5.59 | -2.50 | -7.87 | -2.82 | -2.87 |
| EBIT | -26.99 | 1.06 | 33.21 | 51.99 | 129.99 |
| Other financial income | 364.85 | 184.25 | 129.93 | 11.56 | |
| Other financial expenses | -0.79 | - 213.78 | - 190.97 | - 295.88 | - 153.78 |
| Pre-tax profit | -27.77 | 152.13 | 26.49 | - 113.96 | -12.23 |
| Income taxes | -4.47 | -6.64 | |||
| Net earnings | -27.77 | 147.66 | 19.85 | - 113.96 | -12.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.25 | 11.60 | 11.35 | 8.20 | |
| Current other receivables | 0.17 | ||||
| Current deferred tax assets | 0.66 | 0.77 | |||
| Short term receivables total | 8.42 | 11.60 | 12.01 | 8.97 | |
| Other current investments | 325.35 | 148.67 | 177.74 | 107.81 | |
| Cash and bank deposits | 1.33 | 11.19 | 150.22 | 12.84 | 11.22 |
| Cash and cash equivalents | 1.33 | 336.54 | 298.89 | 190.58 | 119.03 |
| Balance sheet total (assets) | 1.33 | 344.96 | 310.49 | 202.59 | 128.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 0.10 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 110.98 | - 138.76 | 8.90 | 28.75 | -85.21 |
| Profit of the financial year | -27.77 | 147.66 | 19.85 | - 113.96 | -12.23 |
| Shareholders equity total | - 138.66 | 9.00 | 68.75 | -45.21 | -57.44 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 10.52 | 66.28 | 60.30 | ||
| Current trade creditors | 3.00 | ||||
| Current owed to participating | 125.85 | 259.86 | 231.82 | 241.27 | 116.28 |
| Short-term deferred tax liabilities | 4.11 | 5.72 | |||
| Other non-interest bearing current liabilities | 0.62 | 5.70 | 4.20 | 6.53 | 8.87 |
| Current liabilities total | 139.99 | 335.96 | 241.74 | 247.81 | 185.44 |
| Balance sheet total (liabilities) | 1.33 | 344.96 | 310.49 | 202.59 | 128.01 |
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.