Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 28.00 | 10.70 | 33.00 | ||
| External services | -12.63 | -12.99 | -18.55 | ||
| Gross profit | 15.37 | -2.29 | 14.45 | 27.32 | 8.38 |
| Wages and salaries | -3.94 | ||||
| Social security expenses | -5.63 | ||||
| Employee benefit expenses | -3.86 | -1.02 | -0.81 | ||
| Total depreciation | -7.10 | -7.10 | -7.10 | -7.10 | -7.10 |
| EBIT | 4.41 | -10.41 | 6.54 | 16.28 | -4.36 |
| Other financial expenses | -0.06 | -0.13 | -0.10 | -0.13 | -0.15 |
| Pre-tax profit | 4.34 | -10.53 | 6.44 | 16.15 | -4.51 |
| Income taxes | -0.09 | 0.75 | -1.14 | -3.74 | -0.42 |
| Net earnings | 4.25 | -9.79 | 5.30 | 12.41 | -4.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.80 | 28.70 | 21.60 | 14.50 | 7.40 |
| Tangible assets total | 35.80 | 28.70 | 21.60 | 14.50 | 7.40 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.80 | 7.00 | 7.00 | ||
| Current other receivables | 1.50 | 2.00 | |||
| Current deferred tax assets | 0.75 | ||||
| Short term receivables total | 2.80 | 0.75 | 7.00 | 8.50 | 2.00 |
| Cash and bank deposits | 13.25 | 29.85 | 21.51 | 39.74 | 46.55 |
| Cash and cash equivalents | 13.25 | 29.85 | 21.51 | 39.74 | 46.55 |
| Balance sheet total (assets) | 51.85 | 59.30 | 50.11 | 62.74 | 55.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 25.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -1.26 | 3.00 | -6.79 | 2.25 | 14.66 |
| Profit of the financial year | 4.25 | -9.79 | 5.30 | 12.41 | -4.92 |
| Shareholders equity total | 28.00 | 33.21 | 38.51 | 54.66 | 49.74 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.25 | 2.75 | 1.50 | 1.50 | 2.50 |
| Current owed to participating | 6.58 | 3.29 | |||
| Short-term deferred tax liabilities | 0.09 | 0.40 | 0.42 | ||
| Other non-interest bearing current liabilities | 22.51 | 23.34 | 9.70 | ||
| Current liabilities total | 23.85 | 26.09 | 11.60 | 8.08 | 6.21 |
| Balance sheet total (liabilities) | 51.85 | 59.30 | 50.11 | 62.74 | 55.95 |
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.