Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 172.62 | 128.15 | 108.71 | 139.82 | 674.96 |
| Employee benefit expenses | - 233.22 | - 289.12 | - 356.84 | - 449.21 | - 548.76 |
| EBIT | - 405.84 | - 160.96 | - 248.13 | - 309.39 | 126.20 |
| Other financial expenses | -0.73 | -1.28 | -1.87 | -8.27 | |
| Pre-tax profit | - 405.84 | - 161.69 | - 249.41 | - 311.26 | 117.93 |
| Net earnings | - 405.84 | - 161.69 | - 249.41 | - 311.26 | 117.93 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 359.50 | 323.70 | 223.70 | ||
| Inventories total | 359.50 | 323.70 | 223.70 | ||
| Current trade debtors | 161.68 | 262.13 | 182.78 | 440.47 | 87.00 |
| Current other receivables | 1 211.97 | 900.00 | 1 300.00 | 700.00 | 700.00 |
| Short term receivables total | 1 373.65 | 1 162.13 | 1 482.78 | 1 140.47 | 787.00 |
| Cash and bank deposits | 138.80 | 96.66 | 188.11 | 149.44 | 620.56 |
| Cash and cash equivalents | 138.80 | 96.66 | 188.11 | 149.44 | 620.56 |
| Balance sheet total (assets) | 1 871.95 | 1 582.49 | 1 894.59 | 1 289.91 | 1 407.56 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 196.03 | 790.20 | 628.50 | 379.10 | 67.84 |
| Profit of the financial year | - 405.84 | - 161.69 | - 249.41 | - 311.26 | 117.93 |
| Shareholders equity total | 870.20 | 708.50 | 459.10 | 147.84 | 265.77 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 30.00 | 30.00 | 30.00 |
| Current owed to participating | 607.05 | 421.81 | 420.81 | 420.81 | 420.81 |
| Short-term deferred tax liabilities | 220.96 | 166.78 | 158.18 | 158.18 | |
| Other non-interest bearing current liabilities | 163.75 | 275.39 | 826.50 | 533.08 | 690.98 |
| Current liabilities total | 1 001.75 | 873.98 | 1 435.49 | 1 142.07 | 1 141.80 |
| Balance sheet total (liabilities) | 1 871.95 | 1 582.49 | 1 894.59 | 1 289.91 | 1 407.56 |
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.