Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 146.39 | 53.80 | 36.51 | 25.85 | |
| Wages and salaries | -32.80 | -18.87 | -27.31 | ||
| Employee benefit expenses | - 242.89 | -64.36 | |||
| Total depreciation | -2.80 | -2.80 | -2.80 | ||
| EBIT | -99.30 | -13.36 | -24.88 | 17.65 | -1.46 |
| Other financial expenses | -1.53 | -3.04 | -3.90 | -5.27 | -3.01 |
| Pre-tax profit | - 100.83 | -16.39 | -28.78 | 12.37 | -4.47 |
| Income taxes | 0.02 | ||||
| Net earnings | - 100.83 | -16.38 | -28.78 | 12.37 | -4.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.60 | 2.80 | |||
| Tangible assets total | 5.60 | 2.80 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.40 | ||||
| Current other receivables | 2.77 | ||||
| Short term receivables total | 2.77 | 8.40 | |||
| Cash and bank deposits | 270.92 | 251.00 | 215.13 | 223.16 | 224.08 |
| Cash and cash equivalents | 270.92 | 251.00 | 215.13 | 223.16 | 224.08 |
| Balance sheet total (assets) | 279.30 | 262.20 | 215.13 | 223.16 | 224.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | 55.01 | -45.82 | -62.20 | -90.97 | -78.60 |
| Profit of the financial year | - 100.83 | -16.38 | -28.78 | 12.37 | -4.47 |
| Shareholders equity total | 254.18 | 237.80 | 209.03 | 221.40 | 216.93 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 25.12 | 24.39 | 6.10 | 1.76 | 7.15 |
| Current liabilities total | 25.12 | 24.39 | 6.10 | 1.76 | 7.15 |
| Balance sheet total (liabilities) | 279.30 | 262.20 | 215.13 | 223.16 | 224.08 |
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.