Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 207.09 | 11.57 | 18.51 |
| Employee benefit expenses | - 200.00 | - 127.64 | |
| EBIT | 7.09 | - 116.06 | 18.51 |
| Other financial income | 0.05 | ||
| Other financial expenses | -0.41 | -0.70 | |
| Pre-tax profit | 6.67 | - 116.77 | 18.56 |
| Income taxes | -1.47 | ||
| Net earnings | 5.20 | - 116.77 | 18.56 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 11.90 | ||
| Inventories total | 11.90 | ||
| Current trade debtors | 0.50 | 30.39 | |
| Current other receivables | 2.43 | 1.18 | |
| Short term receivables total | 0.50 | 32.81 | 1.18 |
| Cash and bank deposits | 248.62 | 13.96 | 77.85 |
| Cash and cash equivalents | 248.62 | 13.96 | 77.85 |
| Balance sheet total (assets) | 261.02 | 46.77 | 79.03 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 5.20 | - 111.57 | |
| Profit of the financial year | 5.20 | - 116.77 | 18.56 |
| Shareholders equity total | 45.20 | -71.57 | -53.01 |
| Non-current liabilities total | |||
| Current trade creditors | 199.28 | ||
| Current owed to group member | 118.34 | 132.04 | |
| Short-term deferred tax liabilities | 1.54 | ||
| Other non-interest bearing current liabilities | 15.01 | ||
| Current liabilities total | 215.82 | 118.34 | 132.04 |
| Balance sheet total (liabilities) | 261.02 | 46.77 | 79.03 |
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.