Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 49.51 | 46.70 | 73.81 | -26.07 | -24.55 |
| EBIT | 49.51 | 46.70 | 73.81 | -26.07 | -24.55 |
| Other financial expenses | -0.08 | -1.98 | -2.58 | -0.03 | |
| Pre-tax profit | 49.51 | 46.62 | 71.83 | -28.65 | -24.58 |
| Net earnings | 49.51 | 46.62 | 71.83 | -28.65 | -24.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 93.75 | 7.19 | |||
| Current other receivables | 1.00 | ||||
| Short term receivables total | 93.75 | 7.19 | 1.00 | ||
| Cash and bank deposits | 170.61 | 311.12 | 383.30 | 337.15 | 310.57 |
| Cash and cash equivalents | 170.61 | 311.12 | 383.30 | 337.15 | 310.57 |
| Balance sheet total (assets) | 264.36 | 311.12 | 390.49 | 337.15 | 311.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 156.25 | 156.25 | 156.25 | 156.25 | 156.25 |
| Retained earnings | 12.70 | 62.21 | 108.82 | 180.66 | 152.00 |
| Profit of the financial year | 49.51 | 46.62 | 71.83 | -28.65 | -24.58 |
| Shareholders equity total | 218.46 | 265.07 | 336.91 | 308.25 | 283.68 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 45.91 | 46.05 | 53.58 | 28.90 | 27.89 |
| Current liabilities total | 45.91 | 46.05 | 53.58 | 28.90 | 27.89 |
| Balance sheet total (liabilities) | 264.36 | 311.12 | 390.49 | 337.15 | 311.57 |
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.