Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 129.94 | 905.61 | 32.69 | -1.87 | 436.44 |
| Employee benefit expenses | -1 539.32 | - 698.25 | -1.48 | ||
| Total depreciation | - 284.41 | ||||
| EBIT | -1 953.68 | 207.36 | 31.21 | -1.87 | 436.44 |
| Other financial income | 176.67 | ||||
| Other financial expenses | -18.88 | -9.88 | -16.25 | -0.33 | |
| Pre-tax profit | -1 972.55 | 197.48 | 191.64 | -2.21 | 436.44 |
| Net earnings | -1 972.55 | 197.48 | 191.64 | -2.21 | 436.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 273.25 | |||
| Investments total | 273.25 | |||
| Long term receivables total | ||||
| Finished products/goods | 660.21 | |||
| Inventories total | 660.21 | |||
| Current trade debtors | 6.30 | |||
| Prepayments and accrued income | 0.93 | |||
| Current other receivables | 236.24 | 11.69 | 6.68 | 6.16 |
| Current deferred tax assets | 1.00 | |||
| Short term receivables total | 244.48 | 11.69 | 6.68 | 6.16 |
| Cash and bank deposits | 10.60 | 122.81 | 25.50 | 39.62 |
| Cash and cash equivalents | 10.60 | 122.81 | 25.50 | 39.62 |
| Balance sheet total (assets) | 1 188.54 | 134.50 | 32.18 | 45.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 395.27 | -1 577.28 | -1 379.80 | -1 188.16 | -1 190.37 |
| Profit of the financial year | -1 972.55 | 197.48 | 191.64 | -2.21 | 436.44 |
| Shareholders equity total | -1 377.28 | -1 179.80 | - 988.16 | - 990.37 | - 553.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 331.03 | ||||
| Current trade creditors | 1 543.34 | 655.84 | 494.66 | 494.66 | 18.75 |
| Current owed to participating | 105.89 | ||||
| Other non-interest bearing current liabilities | 585.56 | 658.46 | 525.69 | 541.49 | 535.18 |
| Current liabilities total | 2 565.82 | 1 314.30 | 1 020.34 | 1 036.15 | 553.93 |
| Balance sheet total (liabilities) | 1 188.54 | 134.50 | 32.18 | 45.78 |
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.