Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 67.82 | 164.06 | 503.82 | ||
| Employee benefit expenses | -47.63 | - 479.80 | |||
| Other operating expenses | -1.88 | ||||
| EBIT | -1.88 | 67.82 | -0.38 | 116.43 | 24.02 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -0.98 | -0.69 | -1.06 | -1.41 | -1.76 |
| Pre-tax profit | -2.85 | 67.13 | -1.44 | 115.03 | 22.30 |
| Income taxes | -14.76 | 0.32 | -5.66 | ||
| Net earnings | -2.85 | 52.37 | -1.12 | 115.03 | 16.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 33.60 | 1 439.45 | 494.78 | 257.28 | |
| Current owed by particip. interest comp. | 135.39 | 8.04 | |||
| Current other receivables | 119.41 | 223.34 | 135.39 | 239.33 | |
| Current deferred tax assets | 7.99 | ||||
| Short term receivables total | 153.01 | 1 798.18 | 630.17 | 512.64 | |
| Cash and bank deposits | 7.74 | 37.95 | 2.55 | 31.24 | 310.14 |
| Cash and cash equivalents | 7.74 | 37.95 | 2.55 | 31.24 | 310.14 |
| Balance sheet total (assets) | 7.74 | 190.96 | 1 800.72 | 661.41 | 822.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 210.00 | 210.00 | 210.00 | 210.00 | 210.00 |
| Retained earnings | - 335.73 | - 338.59 | - 286.22 | - 287.34 | - 172.31 |
| Profit of the financial year | -2.85 | 52.37 | -1.12 | 115.03 | 16.64 |
| Shareholders equity total | - 128.59 | -76.22 | -77.34 | 37.69 | 54.32 |
| Non-current owed to participating | 14.45 | 26.18 | 14.90 | ||
| Non-current deferred tax liabilities | 14.76 | ||||
| Non-current liabilities total | 14.76 | 14.45 | 26.18 | 14.90 | |
| Advances received | 143.52 | 105.50 | |||
| Current trade creditors | 1 862.12 | 195.33 | 221.70 | ||
| Current owed to participating | 131.72 | 240.46 | 1.50 | ||
| Short-term deferred tax liabilities | 14.76 | ||||
| Other non-interest bearing current liabilities | 4.61 | 11.95 | 243.93 | 426.35 | |
| Current liabilities total | 136.33 | 252.42 | 1 863.62 | 597.54 | 753.55 |
| Balance sheet total (liabilities) | 7.74 | 190.96 | 1 800.72 | 661.41 | 822.78 |
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.