Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 130.32 | 219.62 | 266.30 | ||
| External services | -45.46 | -61.58 | - 102.50 | ||
| Gross profit | 84.86 | 158.04 | 163.79 | 70.51 | 81.13 |
| Employee benefit expenses | -77.00 | - 140.51 | - 146.26 | -70.46 | -81.13 |
| Total depreciation | -17.50 | -17.50 | -17.50 | ||
| EBIT | -9.64 | 0.03 | 0.03 | 0.05 | |
| Other financial expenses | -0.03 | -0.05 | |||
| Pre-tax profit | -9.64 | 0.03 | |||
| Net earnings | -9.64 | 0.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.00 | 17.50 | |||
| Tangible assets total | 35.00 | 17.50 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 17.50 | 35.00 | 52.50 | 52.50 | 69.77 |
| Cash and cash equivalents | 17.50 | 35.00 | 52.50 | 52.50 | 69.77 |
| Balance sheet total (assets) | 52.50 | 52.50 | 52.50 | 52.50 | 69.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 52.50 | 52.50 | 52.50 | 52.50 | 52.50 |
| Retained earnings | 9.64 | -0.03 | 17.27 | ||
| Profit of the financial year | -9.64 | 0.03 | |||
| Shareholders equity total | 52.50 | 52.50 | 52.50 | 52.50 | 69.77 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 52.50 | 52.50 | 52.50 | 52.50 | 69.77 |
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.