Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Purchases during the financial year | -7.03 | -14.29 | -15.41 | ||
| External services | - 283.05 | -91.10 | - 155.34 | ||
| Gross profit | - 290.08 | - 105.38 | - 170.74 | - 505.29 | -90.42 |
| EBIT | - 290.08 | - 105.38 | - 170.74 | - 505.29 | -90.42 |
| Other financial expenses | -2.62 | -4.81 | -6.28 | -10.19 | -48.77 |
| Pre-tax profit | - 292.70 | - 110.19 | - 177.02 | - 515.48 | - 139.19 |
| Net earnings | - 292.70 | - 110.19 | - 177.02 | - 515.48 | - 139.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 10.66 | 5.57 | 3.18 | 3.72 | |
| Short term receivables total | 10.66 | 5.57 | 3.18 | 3.72 | |
| Cash and bank deposits | 2.08 | 12.35 | 12.39 | 19.26 | 5.11 |
| Cash and cash equivalents | 2.08 | 12.35 | 12.39 | 19.26 | 5.11 |
| Balance sheet total (assets) | 12.74 | 17.92 | 15.57 | 22.98 | 5.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 137.06 | - 429.76 | - 539.95 | - 716.98 | -1 232.45 |
| Profit of the financial year | - 292.70 | - 110.19 | - 177.02 | - 515.48 | - 139.19 |
| Shareholders equity total | - 429.76 | - 539.95 | - 676.98 | -1 192.45 | -1 331.64 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.44 | 4.00 | 16.63 | 20.95 | 8.81 |
| Other non-interest bearing current liabilities | 418.06 | 553.87 | 675.91 | 1 194.49 | 1 327.94 |
| Current liabilities total | 442.50 | 557.87 | 692.54 | 1 215.43 | 1 336.75 |
| Balance sheet total (liabilities) | 12.74 | 17.92 | 15.57 | 22.98 | 5.11 |
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.