Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 76.43 | -89.98 | 138.41 | -93.35 | 403.19 |
| Employee benefit expenses | -60.00 | - 380.00 | |||
| Total depreciation | -26.71 | -26.71 | -26.71 | -26.71 | -4.38 |
| EBIT | -10.28 | - 116.69 | 111.70 | - 120.07 | 18.81 |
| Other financial income | 1.15 | 0.38 | 0.01 | ||
| Other financial expenses | -1.57 | -2.25 | -35.10 | -5.59 | -13.66 |
| Reduction non-current investment assets | -2.50 | ||||
| Net income from associates (fin.) | 0.02 | 1.58 | |||
| Pre-tax profit | -10.68 | - 131.22 | 76.61 | - 125.66 | 5.15 |
| Income taxes | 0.55 | 37.66 | -27.73 | -34.98 | -7.67 |
| Net earnings | -10.13 | -93.56 | 48.88 | - 160.64 | -2.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 84.52 | 57.80 | 31.09 | 4.38 | |
| Tangible assets total | 84.52 | 57.80 | 31.09 | 4.38 | |
| Participating interests | 18.98 | 19.12 | |||
| Other receivables | 25.46 | 29.63 | |||
| Investments total | 44.45 | 48.75 | |||
| Non-curr. owed by particip. interest comp. | 19.59 | 9.28 | |||
| Non-current other receivables | 25.46 | ||||
| Long term receivables total | 19.59 | 34.74 | |||
| Inventories total | |||||
| Current trade debtors | 30.50 | 49.13 | 5.34 | ||
| Current other receivables | 18.31 | 30.44 | 72.80 | 70.30 | |
| Current deferred tax assets | 38.21 | 64.71 | 34.98 | 27.31 | |
| Short term receivables total | 68.72 | 132.16 | 65.42 | 72.80 | 102.96 |
| Cash and bank deposits | 21.75 | 8.75 | 86.80 | 15.42 | 1.17 |
| Cash and cash equivalents | 21.75 | 8.75 | 86.80 | 15.42 | 1.17 |
| Balance sheet total (assets) | 239.02 | 282.20 | 183.32 | 92.60 | 104.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 8.98 | 9.10 | |||
| Retained earnings | 5.11 | -5.14 | -89.60 | -40.72 | - 201.36 |
| Profit of the financial year | -10.13 | -93.56 | 48.88 | - 160.64 | -2.52 |
| Shareholders equity total | 43.96 | -49.60 | -0.72 | - 161.36 | - 163.88 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.25 | ||||
| Current trade creditors | 27.68 | 72.76 | |||
| Current owed to participating | 141.78 | 255.21 | 76.82 | 213.84 | 157.44 |
| Short-term deferred tax liabilities | 17.83 | 1.43 | |||
| Other non-interest bearing current liabilities | 25.61 | -14.00 | 107.22 | 39.87 | 109.14 |
| Current liabilities total | 195.06 | 331.81 | 184.04 | 253.96 | 268.00 |
| Balance sheet total (liabilities) | 239.02 | 282.20 | 183.32 | 92.60 | 104.12 |
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.