Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 386.81 | 13 559.77 | -17 841.00 | - 845.00 | -1 130.05 |
| Employee benefit expenses | -4 534.76 | -5 894.36 | -4 501.00 | -1 979.00 | -2 338.24 |
| Other operating expenses | -1 134.42 | -38.00 | |||
| Total depreciation | -5.06 | -6.00 | -6.00 | -5.52 | |
| EBIT | 7 852.05 | 8 794.77 | -22 310.00 | -2 830.00 | -3 473.81 |
| Other financial income | 137.30 | 633.83 | 28.00 | 29.00 | 50.52 |
| Other financial expenses | - 725.29 | -1 190.60 | - 201.00 | - 228.00 | - 705.50 |
| Pre-tax profit | 7 264.06 | 8 238.00 | -22 483.00 | -3 029.00 | -4 128.80 |
| Income taxes | -1 606.73 | -1 830.65 | 1 006.00 | -1 017.00 | |
| Net earnings | 5 657.33 | 6 407.35 | -21 477.00 | -4 046.00 | -4 128.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.55 | 17.00 | 12.00 | 5.98 | |
| Tangible assets total | 22.55 | 17.00 | 12.00 | 5.98 | |
| Other receivables | 84.00 | 90.00 | 184.00 | 69.00 | 71.56 |
| Investments total | 84.00 | 90.00 | 184.00 | 69.00 | 71.56 |
| Non-curr. owed by group member comp. | 1 300.56 | ||||
| Long term receivables total | 1 300.56 | ||||
| Raw materials and consumables | 34.00 | ||||
| Finished products/goods | 33.72 | ||||
| Inventories total | 33.72 | 34.00 | |||
| Current trade debtors | 7 427.66 | 7 230.33 | 265.00 | 665.00 | 4 362.59 |
| Current amounts owed by group member comp. | 7 863.44 | 17 041.55 | 103.00 | 742.00 | 32.08 |
| Prepayments and accrued income | 83.19 | 78.44 | |||
| Current other receivables | 256.28 | 16.43 | 58.00 | 310.00 | 959.85 |
| Current deferred tax assets | 1 080.00 | ||||
| Short term receivables total | 15 630.57 | 24 366.75 | 1 506.00 | 1 717.00 | 5 354.53 |
| Cash and bank deposits | 163.00 | 210.00 | 1 892.14 | ||
| Cash and cash equivalents | 163.00 | 210.00 | 1 892.14 | ||
| Balance sheet total (assets) | 15 748.29 | 24 479.30 | 1 870.00 | 2 042.00 | 8 624.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 5 426.91 | 11 084.24 | 17 492.00 | -3 985.00 | 8 295.70 |
| Profit of the financial year | 5 657.33 | 6 407.35 | -21 477.00 | -4 046.00 | -4 128.80 |
| Shareholders equity total | 11 584.24 | 17 991.59 | -3 485.00 | -7 531.00 | 4 666.90 |
| Provisions | 14.04 | 12.28 | |||
| Non-current owed to group member | 3 760.00 | 8 014.00 | |||
| Non-current other liabilities | 399.90 | ||||
| Non-current deferred tax liabilities | 413.00 | ||||
| Non-current liabilities total | 399.90 | 3 760.00 | 8 427.00 | ||
| Current loans from credit institutions | 0.05 | ||||
| Current trade creditors | 1 413.05 | 1 160.43 | 589.00 | 555.00 | 3 367.81 |
| Current owed to group member | 131.66 | 1 199.22 | |||
| Short-term deferred tax liabilities | 362.82 | 1 724.98 | |||
| Other non-interest bearing current liabilities | 2 242.48 | 1 990.83 | 1 006.00 | 591.00 | 590.05 |
| Current liabilities total | 4 150.01 | 6 075.52 | 1 595.00 | 1 146.00 | 3 957.86 |
| Balance sheet total (liabilities) | 15 748.29 | 24 479.30 | 1 870.00 | 2 042.00 | 8 624.76 |
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.