Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 634.39 | 627.41 | 148.16 | 36.84 | 615.19 |
| Employee benefit expenses | - 637.91 | - 548.74 | - 241.69 | - 706.89 | |
| EBIT | -3.52 | 78.68 | -93.53 | 36.84 | -91.70 |
| Pre-tax profit | -3.52 | 78.68 | -93.53 | 36.84 | -91.70 |
| Income taxes | -18.30 | 16.82 | |||
| Net earnings | -3.52 | 60.37 | -93.53 | 36.84 | -74.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 13.75 | 15.00 | |||
| Investments total | 13.75 | 15.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 30.00 | ||||
| Current deferred tax assets | 16.82 | ||||
| Short term receivables total | 30.00 | 16.82 | |||
| Cash and bank deposits | 33.11 | 197.05 | 27.55 | 43.27 | 98.76 |
| Cash and cash equivalents | 33.11 | 197.05 | 27.55 | 43.27 | 98.76 |
| Balance sheet total (assets) | 33.11 | 227.05 | 27.55 | 57.02 | 130.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.52 | 17.86 | -75.68 | -38.83 | |
| Profit of the financial year | -3.52 | 60.37 | -93.53 | 36.84 | -74.88 |
| Shareholders equity total | -2.52 | 57.85 | -35.68 | 1.17 | -73.71 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 18.30 | 18.30 | 18.30 | 18.30 | |
| Other non-interest bearing current liabilities | 35.63 | 150.89 | 44.93 | 37.55 | 185.99 |
| Current liabilities total | 35.63 | 169.20 | 63.23 | 55.85 | 204.29 |
| Balance sheet total (liabilities) | 33.11 | 227.05 | 27.55 | 57.02 | 130.58 |
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.