Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -46.44 | -36.91 | 67.64 | 99.41 | 12.84 |
| Employee benefit expenses | -14.68 | -10.60 | -81.30 | -91.05 | - 101.22 |
| EBIT | -61.12 | -47.51 | -13.66 | 8.36 | -88.38 |
| Other financial income | 1.98 | ||||
| Other financial expenses | -2.56 | -3.11 | -3.49 | -5.40 | -7.48 |
| Pre-tax profit | -63.68 | -50.62 | -15.17 | 2.96 | -95.86 |
| Income taxes | 13.40 | 11.20 | 3.30 | -0.70 | 21.00 |
| Net earnings | -50.28 | -39.42 | -11.87 | 2.26 | -74.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 2.33 | ||||
| Current other receivables | 4.05 | 10.38 | 6.79 | 11.03 | |
| Current deferred tax assets | 30.70 | 41.90 | 45.20 | 44.50 | 65.50 |
| Short term receivables total | 34.75 | 52.28 | 51.99 | 44.50 | 78.86 |
| Cash and bank deposits | 9.13 | 37.31 | 65.37 | 99.26 | 32.99 |
| Cash and cash equivalents | 9.13 | 37.31 | 65.37 | 99.26 | 32.99 |
| Balance sheet total (assets) | 43.88 | 89.59 | 117.36 | 143.76 | 111.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Retained earnings | -62.63 | - 112.91 | - 152.33 | - 164.20 | - 161.94 |
| Profit of the financial year | -50.28 | -39.42 | -11.87 | 2.26 | -74.86 |
| Shareholders equity total | - 112.91 | - 152.33 | - 164.20 | - 121.94 | - 196.80 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.07 | ||||
| Advances received | 76.33 | 115.92 | 114.41 | 68.60 | 88.78 |
| Current trade creditors | 20.00 | 74.00 | 90.00 | 118.50 | 130.50 |
| Current owed to participating | 59.93 | 49.08 | 72.92 | 87.86 | 88.77 |
| Other non-interest bearing current liabilities | 0.45 | 2.91 | 4.24 | -9.25 | 0.59 |
| Current liabilities total | 156.79 | 241.91 | 281.56 | 265.70 | 308.64 |
| Balance sheet total (liabilities) | 43.88 | 89.59 | 117.36 | 143.76 | 111.84 |
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.