Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 110.99 | 263.32 | 12.28 | -1.63 |
| Employee benefit expenses | - 202.37 | - 256.10 | -25.47 | |
| EBIT | -91.38 | 7.22 | -13.19 | -1.63 |
| Other financial expenses | -0.17 | -0.23 | -0.02 | |
| Pre-tax profit | -91.55 | 6.99 | -13.21 | -1.63 |
| Income taxes | 19.96 | -1.97 | -18.00 | |
| Net earnings | -71.58 | 5.03 | -31.21 | -1.63 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 19.96 | 18.00 | ||
| Short term receivables total | 19.96 | 18.00 | ||
| Cash and bank deposits | 20.35 | 12.92 | 0.93 | 0.63 |
| Cash and cash equivalents | 20.35 | 12.92 | 0.93 | 0.63 |
| Balance sheet total (assets) | 40.32 | 30.92 | 0.93 | 0.63 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -71.58 | -66.56 | -97.77 | |
| Profit of the financial year | -71.58 | 5.03 | -31.21 | -1.63 |
| Shareholders equity total | -31.58 | -26.56 | -57.76 | -59.39 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 71.90 | 57.48 | 58.69 | 60.02 |
| Current liabilities total | 71.90 | 57.48 | 58.69 | 60.02 |
| Balance sheet total (liabilities) | 40.32 | 30.92 | 0.93 | 0.63 |
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.