Income statement (kDKK)
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 41.00 | 231.59 | 502.05 | 553.94 |
| Employee benefit expenses | - 235.00 | - 494.02 | - 585.01 | |
| Total depreciation | -15.05 | -15.05 | -15.05 | |
| EBIT | 26.00 | -18.46 | -7.02 | -46.12 |
| Other financial expenses | -1.47 | -7.01 | -0.18 | |
| Pre-tax profit | 26.00 | -19.92 | -14.03 | -46.30 |
| Income taxes | -6.00 | |||
| Net earnings | 20.00 | -19.92 | -14.03 | -46.30 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 60.00 | 45.14 | 30.10 | 15.05 | |
| Intangible assets total | 60.00 | 45.14 | 30.10 | 15.05 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 55.24 | ||||
| Current other receivables | 20.00 | 2.80 | 3.81 | 7.70 | |
| Current deferred tax assets | 1.00 | 2.00 | |||
| Short term receivables total | 75.24 | 2.80 | 4.81 | 9.70 | |
| Cash and bank deposits | 6.62 | 48.00 | 155.64 | 110.66 | 36.22 |
| Cash and cash equivalents | 6.62 | 48.00 | 155.64 | 110.66 | 36.22 |
| Balance sheet total (assets) | 81.86 | 108.00 | 203.58 | 145.57 | 60.97 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -43.14 | -43.00 | -22.99 | -46.22 | -63.25 |
| Profit of the financial year | 20.00 | -19.92 | -14.03 | -46.30 | |
| Shareholders equity total | 81.86 | 102.00 | 82.08 | 64.76 | 15.45 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.24 | ||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | ||
| Current owed to participating | 2.46 | 7.37 | 6.79 | ||
| Short-term deferred tax liabilities | 6.00 | 5.68 | |||
| Other non-interest bearing current liabilities | 103.12 | 63.44 | 28.73 | ||
| Current liabilities total | 6.00 | 121.50 | 80.81 | 45.52 | |
| Balance sheet total (liabilities) | 81.86 | 108.00 | 203.58 | 145.57 | 60.97 |
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.