Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 543.68 | 660.21 | - 101.06 | 106.20 | 9.02 |
| Employee benefit expenses | -1 638.99 | - 581.81 | -25.55 | ||
| Other operating expenses | -10.44 | ||||
| Total depreciation | -1.36 | -5.45 | |||
| EBIT | -96.67 | 72.95 | - 137.05 | 106.20 | 9.02 |
| Other financial expenses | -23.17 | -10.03 | -6.11 | -3.17 | -5.11 |
| Pre-tax profit | - 119.84 | 62.92 | - 143.16 | 103.03 | 3.92 |
| Income taxes | 22.06 | -22.06 | |||
| Net earnings | -97.79 | 40.87 | - 143.16 | 103.03 | 3.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 25.89 | 20.44 | |||
| Tangible assets total | 25.89 | 20.44 | |||
| Other receivables | 24.00 | 24.00 | |||
| Investments total | 24.00 | 24.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 81.95 | 35.21 | |||
| Inventories total | 81.95 | 35.21 | |||
| Current trade debtors | 38.85 | 3.27 | |||
| Prepayments and accrued income | 1.37 | 4.00 | |||
| Current other receivables | 1.48 | 6.77 | 1.19 | 12.00 | |
| Current deferred tax assets | 22.06 | ||||
| Short term receivables total | 24.90 | 10.77 | 40.04 | 15.27 | |
| Cash and bank deposits | 571.57 | 186.10 | 19.40 | 56.36 | 104.13 |
| Cash and cash equivalents | 571.57 | 186.10 | 19.40 | 56.36 | 104.13 |
| Balance sheet total (assets) | 728.31 | 276.52 | 19.40 | 96.40 | 119.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -97.79 | -56.92 | - 200.07 | -97.04 | |
| Profit of the financial year | -97.79 | 40.87 | - 143.16 | 103.03 | 3.92 |
| Shareholders equity total | -47.79 | -6.92 | - 150.07 | -47.04 | -43.12 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 283.64 | ||||
| Current trade creditors | 20.00 | 21.30 | 20.00 | ||
| Current owed to participating | 220.73 | 124.44 | |||
| Other non-interest bearing current liabilities | 271.73 | 158.99 | 149.47 | 122.14 | 142.52 |
| Current liabilities total | 776.10 | 283.44 | 169.47 | 143.44 | 162.52 |
| Balance sheet total (liabilities) | 728.31 | 276.52 | 19.40 | 96.40 | 119.40 |
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.