Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 153.00 | 95.00 | 138.00 | 116.00 | 135.27 |
| Employee benefit expenses | - 131.00 | - 214.00 | -44.00 | -70.00 | -30.06 |
| Total depreciation | -5.00 | -5.00 | -3.00 | ||
| EBIT | 17.00 | - 124.00 | 91.00 | 46.00 | 105.21 |
| Other financial expenses | -3.00 | -5.00 | -4.00 | -1.00 | -3.25 |
| Pre-tax profit | 14.00 | - 129.00 | 87.00 | 45.00 | 101.96 |
| Income taxes | -3.00 | 28.00 | -19.00 | -10.00 | -23.11 |
| Net earnings | 11.00 | - 101.00 | 68.00 | 35.00 | 78.84 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.00 | 3.00 | |||
| Tangible assets total | 8.00 | 3.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.00 | ||||
| Prepayments and accrued income | 1.00 | 1.00 | 1.00 | 0.95 | |
| Current other receivables | 3.00 | 58.00 | |||
| Current deferred tax assets | 29.00 | ||||
| Short term receivables total | 3.00 | 30.00 | 84.00 | 1.00 | 0.95 |
| Cash and bank deposits | 318.00 | 17.00 | 48.00 | 83.00 | 130.25 |
| Cash and cash equivalents | 318.00 | 17.00 | 48.00 | 83.00 | 130.25 |
| Balance sheet total (assets) | 329.00 | 50.00 | 132.00 | 84.00 | 131.20 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 36.00 | 36.00 | 36.00 | 36.00 | 35.55 |
| Retained earnings | - 286.00 | - 275.00 | - 376.00 | - 308.00 | - 272.86 |
| Profit of the financial year | 11.00 | - 101.00 | 68.00 | 35.00 | 78.84 |
| Shareholders equity total | - 114.00 | - 215.00 | - 147.00 | - 112.00 | -33.47 |
| Non-current liabilities total | |||||
| Advances received | 317.00 | 75.00 | 75.00 | ||
| Current trade creditors | 15.00 | 35.00 | 36.00 | 18.00 | 12.00 |
| Current owed to group member | 66.00 | 75.00 | 90.00 | 109.00 | 118.76 |
| Short-term deferred tax liabilities | 4.00 | 18.00 | 10.00 | 23.11 | |
| Other non-interest bearing current liabilities | 41.00 | 80.00 | 60.00 | 59.00 | 10.80 |
| Current liabilities total | 443.00 | 265.00 | 279.00 | 196.00 | 164.67 |
| Balance sheet total (liabilities) | 329.00 | 50.00 | 132.00 | 84.00 | 131.20 |
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.