Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 720.00 | 11 263.00 | 13 371.00 | 17 862.85 | 8 759.26 |
| Employee benefit expenses | -7 942.54 | -5 672.26 | |||
| Total depreciation | -3 922.17 | -4 184.28 | |||
| EBIT | 5 459.00 | - 419.00 | 3 693.00 | 5 998.14 | -1 097.29 |
| Other financial income | 39.25 | ||||
| Other financial expenses | - 256.87 | -87.63 | |||
| Pre-tax profit | 3 799.00 | -1 029.00 | 3 487.00 | 5 741.27 | -1 145.67 |
| Income taxes | -1 263.02 | ||||
| Net earnings | 3 799.00 | -1 029.00 | 3 487.00 | 4 478.24 | -1 145.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 275.37 | ||||
| Machinery and equipment | 2 400.39 | 1 001.51 | |||
| Tangible assets total | 4 675.76 | 1 001.51 | |||
| Other receivables | 41 658.00 | 32 343.00 | 35 070.00 | 344.61 | 371.23 |
| Investments total | 41 658.00 | 32 343.00 | 35 070.00 | 344.61 | 371.23 |
| Long term receivables total | |||||
| Finished products/goods | 4 989.30 | 2 131.90 | |||
| Inventories total | 4 989.30 | 2 131.90 | |||
| Current trade debtors | 5 339.21 | ||||
| Current amounts owed by group member comp. | 5 043.34 | ||||
| Prepayments and accrued income | 231.92 | 495.78 | |||
| Current other receivables | 10 030.58 | 402.95 | |||
| Short term receivables total | 20 645.05 | 898.73 | |||
| Cash and bank deposits | 1 778.41 | 6 117.61 | |||
| Cash and cash equivalents | 1 778.41 | 6 117.61 | |||
| Balance sheet total (assets) | 41 658.00 | 32 343.00 | 35 070.00 | 32 433.12 | 10 520.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 870.00 | 841.00 | 4 328.00 | 125.00 | 125.00 |
| Retained earnings | -3 799.00 | 1 029.00 | -3 487.00 | 4 203.46 | 8 681.70 |
| Profit of the financial year | 3 799.00 | -1 029.00 | 3 487.00 | 4 478.24 | -1 145.67 |
| Shareholders equity total | 1 870.00 | 841.00 | 4 328.00 | 8 806.70 | 7 661.03 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 78.24 | 31.10 | |||
| Current trade creditors | 3 172.88 | 20.00 | |||
| Current owed to group member | 17 917.10 | 2 149.71 | |||
| Short-term deferred tax liabilities | 1 263.02 | ||||
| Other non-interest bearing current liabilities | 1 195.19 | 659.15 | |||
| Current liabilities total | 23 626.42 | 2 859.95 | |||
| Balance sheet total (liabilities) | 1 870.00 | 841.00 | 4 328.00 | 32 433.12 | 10 520.98 |
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.