Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 166.36 | 27.15 | 4.50 | ||
| External services | -3.16 | -2.45 | |||
| Gross profit | 166.36 | 181.65 | 23.99 | 2.05 | |
| Employee benefit expenses | - 129.83 | - 146.38 | -59.98 | -25.86 | -5.51 |
| Other operating expenses | -49.76 | -14.55 | |||
| EBIT | -13.23 | 20.72 | 4.81 | -1.87 | -3.46 |
| Other financial expenses | -0.01 | -0.62 | -0.80 | -1.06 | -1.19 |
| Pre-tax profit | -13.23 | 20.10 | 4.01 | -2.93 | -4.66 |
| Income taxes | -1.50 | -0.88 | |||
| Net earnings | -13.23 | 18.60 | 3.13 | -2.93 | -4.66 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 16.88 | 1.13 | |||
| Short term receivables total | 16.88 | 1.13 | |||
| Cash and bank deposits | 23.20 | 37.80 | 46.80 | 42.02 | 37.04 |
| Cash and cash equivalents | 23.20 | 37.80 | 46.80 | 42.02 | 37.04 |
| Balance sheet total (assets) | 23.20 | 54.68 | 47.93 | 42.02 | 37.04 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.20 | 0.20 | 40.20 | 40.20 | 40.20 |
| Other reserves | 7.80 | ||||
| Retained earnings | 28.72 | 15.49 | 1.89 | 5.02 | 2.09 |
| Profit of the financial year | -13.23 | 18.60 | 3.13 | -2.93 | -4.66 |
| Shareholders equity total | 15.69 | 42.09 | 45.22 | 42.29 | 37.63 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 8.10 | 1.50 | 0.88 | ||
| Other non-interest bearing current liabilities | -0.58 | 11.10 | 1.83 | -0.26 | -0.60 |
| Current liabilities total | 7.51 | 12.59 | 2.71 | -0.26 | -0.60 |
| Balance sheet total (liabilities) | 23.20 | 54.68 | 47.93 | 42.02 | 37.04 |
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.