Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -83.34 | -13.39 | - 312.93 |
| Total depreciation | -92.23 | - 276.68 | |
| EBIT | -83.34 | - 105.62 | - 589.62 |
| Other financial expenses | -16.52 | -66.45 | - 112.22 |
| Pre-tax profit | -99.87 | - 172.07 | - 701.84 |
| Income taxes | 93.01 | -34.76 | 149.87 |
| Net earnings | -6.86 | - 206.83 | - 551.97 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 1 076.42 | 1 291.18 | 1 014.50 |
| Intangible assets total | 1 076.42 | 1 291.18 | 1 014.50 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 7.50 | 20.00 | |
| Prepayments and accrued income | 7.46 | ||
| Current other receivables | 42.33 | 22.64 | |
| Current deferred tax assets | 329.82 | 67.54 | |
| Short term receivables total | 372.15 | 82.50 | 42.64 |
| Cash and bank deposits | 64.36 | 363.64 | 128.74 |
| Cash and cash equivalents | 64.36 | 363.64 | 128.74 |
| Balance sheet total (assets) | 1 512.93 | 1 737.33 | 1 185.89 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 46.67 | 52.50 | 52.50 |
| Other reserves | 839.61 | 1 007.12 | 791.31 |
| Retained earnings | - 596.28 | - 276.48 | - 267.49 |
| Profit of the financial year | -6.86 | - 206.83 | - 551.97 |
| Shareholders equity total | 283.14 | 576.32 | 24.35 |
| Provisions | 236.81 | 246.10 | 96.23 |
| Non-current loans from credit institutions | 386.01 | 424.00 | 391.38 |
| Non-current liabilities total | 386.01 | 424.00 | 391.38 |
| Current loans from credit institutions | 114.23 | ||
| Current trade creditors | 29.63 | 82.95 | |
| Current owed to participating | 443.17 | 476.75 | |
| Other non-interest bearing current liabilities | 606.97 | 18.11 | |
| Current liabilities total | 606.97 | 490.91 | 673.93 |
| Balance sheet total (liabilities) | 1 512.93 | 1 737.33 | 1 185.89 |
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.