Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.16 | 70.66 | 28.73 | -16.77 | 6.68 |
| EBIT | -1.16 | 70.66 | 28.73 | -16.77 | 6.68 |
| Other financial expenses | -0.11 | -0.19 | -0.25 | -0.26 | |
| Pre-tax profit | -1.27 | 70.66 | 28.54 | -17.02 | 6.42 |
| Income taxes | -6.47 | -6.28 | |||
| Net earnings | -1.27 | 64.19 | 22.26 | -17.02 | 6.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 100.00 | 100.00 | 174.91 | ||
| Prepayments and accrued income | 3.68 | ||||
| Current other receivables | 0.26 | 37.76 | 6.21 | 2.21 | |
| Short term receivables total | 0.26 | 41.43 | 106.21 | 102.21 | 174.91 |
| Cash and bank deposits | 0.01 | 19.77 | 0.13 | 4.74 | 95.30 |
| Cash and cash equivalents | 0.01 | 19.77 | 0.13 | 4.74 | 95.30 |
| Balance sheet total (assets) | 0.27 | 61.20 | 106.34 | 106.95 | 270.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 4.92 | ||||
| Retained earnings | -29.68 | -64.03 | 0.16 | 22.41 | 5.39 |
| Profit of the financial year | -1.27 | 64.19 | 22.26 | -17.02 | 6.42 |
| Shareholders equity total | -24.03 | 40.16 | 62.41 | 45.39 | 51.81 |
| Non-current deferred tax liabilities | 6.47 | 6.28 | |||
| Non-current liabilities total | 6.47 | 6.28 | |||
| Short-term deferred tax liabilities | 6.28 | ||||
| Other non-interest bearing current liabilities | 24.30 | 14.57 | 37.64 | 55.28 | 218.40 |
| Current liabilities total | 24.30 | 14.57 | 37.64 | 61.56 | 218.40 |
| Balance sheet total (liabilities) | 0.27 | 61.20 | 106.34 | 106.95 | 270.21 |
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.