Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 131.30 | 80.39 | 197.05 | ||
| External services | -72.69 | -59.54 | - 125.35 | ||
| Gross profit | 38.52 | 13.85 | 26.69 | 73.54 | 70.31 |
| Costs of management | -20.09 | -7.01 | -45.01 | ||
| Employee benefit expenses | -3.25 | ||||
| Other operating expenses | -15.37 | -0.27 | -0.55 | ||
| Total depreciation | -4.91 | -0.43 | -4.02 | ||
| EBIT | 12.05 | 12.81 | 26.69 | 73.54 | 62.49 |
| Other financial expenses | -11.27 | -11.67 | -12.09 | -13.64 | -13.04 |
| Pre-tax profit | 0.78 | 1.14 | 14.60 | 59.90 | 49.44 |
| Net earnings | 0.78 | 1.14 | 14.60 | 59.90 | 49.44 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 96.91 | 98.41 | 98.41 | 130.41 | 130.41 |
| Inventories total | 96.91 | 98.41 | 98.41 | 130.41 | 130.41 |
| Current amounts owed by group member comp. | 2.50 | 2.50 | |||
| Short term receivables total | 2.50 | 2.50 | |||
| Cash and bank deposits | 2.50 | 2.50 | |||
| Cash and cash equivalents | 2.50 | 2.50 | |||
| Balance sheet total (assets) | 101.91 | 103.41 | 98.41 | 130.41 | 130.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 177.44 | - 176.66 | - 145.71 | - 142.77 | -86.83 |
| Profit of the financial year | 0.78 | 1.14 | 14.60 | 59.90 | 49.44 |
| Shareholders equity total | - 126.66 | - 125.53 | -81.11 | -32.86 | 12.62 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 202.83 | 195.40 | 173.73 | 163.28 | 117.80 |
| Current trade creditors | 2.48 | 7.75 | |||
| Other non-interest bearing current liabilities | 23.26 | 25.79 | 5.79 | ||
| Current liabilities total | 228.58 | 228.94 | 179.52 | 163.28 | 117.80 |
| Balance sheet total (liabilities) | 101.91 | 103.41 | 98.41 | 130.41 | 130.41 |
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.