Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 53.75 | - 113.89 | 143.73 | 61.66 | 130.49 |
| Total depreciation | -50.00 | -15.49 | -15.49 | -15.49 | -15.49 |
| EBIT | 3.75 | - 129.38 | 128.24 | 46.17 | 115.00 |
| Other financial expenses | -0.00 | -2.32 | -0.22 | -1.11 | -0.15 |
| Pre-tax profit | 3.75 | - 131.70 | 128.02 | 45.06 | 114.85 |
| Net earnings | 3.75 | - 131.70 | 128.02 | 45.06 | 114.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 111.26 | 95.77 | 80.28 | 64.79 | 49.29 |
| Tangible assets total | 111.26 | 95.77 | 80.28 | 64.79 | 49.29 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 81.00 | 75.00 | 365.00 | 308.00 | 172.00 |
| Finished products/goods | 299.00 | 297.12 | |||
| Inventories total | 380.00 | 372.11 | 365.00 | 308.00 | 172.00 |
| Current trade debtors | 25.61 | ||||
| Short term receivables total | 25.61 | ||||
| Cash and bank deposits | 2.77 | 61.95 | 155.46 | 137.90 | |
| Cash and cash equivalents | 2.77 | 61.95 | 155.46 | 137.90 | |
| Balance sheet total (assets) | 491.26 | 470.66 | 532.84 | 528.25 | 359.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 164.18 | - 160.43 | - 292.13 | - 164.11 | - 119.05 |
| Profit of the financial year | 3.75 | - 131.70 | 128.02 | 45.06 | 114.85 |
| Shareholders equity total | -80.43 | - 212.13 | -84.11 | -39.05 | 75.79 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.07 | ||||
| Current owed to participating | 342.88 | 355.88 | 386.53 | 360.08 | 252.95 |
| Other non-interest bearing current liabilities | 228.73 | 326.91 | 230.42 | 207.22 | 30.45 |
| Current liabilities total | 571.69 | 682.79 | 616.95 | 567.30 | 283.40 |
| Balance sheet total (liabilities) | 491.26 | 470.66 | 532.84 | 528.25 | 359.20 |
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.