Income statement (kDKK)
| 2019 | 2020 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -2.50 | -1.44 | 1 322.90 | |
| Employee benefit expenses | - 128.29 | -1 159.44 | ||
| EBIT | -2.50 | - 129.73 | 163.46 | |
| Other financial income | 0.03 | |||
| Other financial expenses | -0.84 | -0.26 | -5.34 | |
| Pre-tax profit | -2.50 | -0.84 | - 129.98 | 158.15 |
| Income taxes | 0.55 | 0.18 | 27.81 | -34.26 |
| Net earnings | -1.95 | -0.65 | - 102.17 | 123.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 226.58 | ||||
| Current amounts owed by group member comp. | 49.16 | 49.16 | 49.16 | 69.54 | |
| Current other receivables | 50.00 | 0.36 | 43.59 | ||
| Current deferred tax assets | 0.55 | 0.73 | 0.73 | 28.55 | |
| Short term receivables total | 50.55 | 49.90 | 49.90 | 78.07 | 339.71 |
| Cash and bank deposits | 14.00 | 102.90 | |||
| Cash and cash equivalents | 14.00 | 102.90 | |||
| Balance sheet total (assets) | 50.55 | 49.90 | 49.90 | 92.07 | 442.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1.95 | -2.60 | -2.60 | - 104.77 | |
| Profit of the financial year | -1.95 | -0.65 | - 102.17 | 123.89 | |
| Shareholders equity total | 48.05 | 47.40 | 47.40 | -54.77 | 69.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 2.50 | 2.50 | 4.25 | 2.50 |
| Current owed to participating | 0.05 | 0.05 | |||
| Short-term deferred tax liabilities | 26.08 | ||||
| Other non-interest bearing current liabilities | 142.54 | 344.86 | |||
| Current liabilities total | 2.50 | 2.50 | 2.50 | 146.84 | 373.49 |
| Balance sheet total (liabilities) | 50.55 | 49.90 | 49.90 | 92.07 | 442.61 |
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.