Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 28.24 | -0.21 | 116.61 | 88.21 | -18.32 |
| Employee benefit expenses | - 121.16 | -11.48 | - 101.49 | -81.13 | -16.68 |
| EBIT | -91.91 | -11.69 | 15.12 | 7.08 | -35.00 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -0.44 | -0.07 | -0.40 | -0.07 | |
| Pre-tax profit | -93.36 | -11.76 | 14.72 | 7.00 | -34.95 |
| Net earnings | -93.36 | -11.76 | 14.72 | 7.00 | -34.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.85 | 2.10 | |||
| Short term receivables total | 7.85 | 2.10 | |||
| Cash and bank deposits | 1.40 | 5.07 | 12.30 | 0.03 | 5.48 |
| Cash and cash equivalents | 1.40 | 5.07 | 12.30 | 0.03 | 5.48 |
| Balance sheet total (assets) | 1.40 | 5.07 | 12.30 | 7.88 | 7.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -15.42 | - 108.78 | - 120.54 | - 105.82 | -98.81 |
| Profit of the financial year | -93.36 | -11.76 | 14.72 | 7.00 | -34.95 |
| Shareholders equity total | -28.78 | -40.54 | -25.82 | -18.81 | -53.76 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 30.18 | 45.61 | 38.12 | 26.70 | 61.34 |
| Current liabilities total | 30.18 | 45.61 | 38.12 | 26.70 | 61.34 |
| Balance sheet total (liabilities) | 1.40 | 5.07 | 12.30 | 7.88 | 7.58 |
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.