Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 5.10 | |||
| Employee benefit expenses | -0.56 | |||
| EBIT | 5.10 | 28.97 | 3.06 | -0.56 |
| Other financial income | -0.33 | -0.22 | ||
| Other financial expenses | -2.40 | -3.59 | -2.69 | |
| Pre-tax profit | 2.36 | 25.16 | -0.94 | -3.25 |
| Income taxes | -0.51 | -5.54 | -0.66 | |
| Net earnings | 1.85 | 19.63 | -1.60 | -3.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2.98 | 34.88 | 40.00 | ||
| Intangible assets total | 2.98 | 34.88 | 40.00 | ||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.64 | 15.00 | |||
| Short term receivables total | 1.64 | 15.00 | |||
| Cash and bank deposits | 18.97 | 6.09 | 37.02 | 5.12 | |
| Cash and cash equivalents | 18.97 | 6.09 | 37.02 | 5.12 | |
| Balance sheet total (assets) | 20.61 | 21.09 | 40.00 | 40.00 | 40.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 0.46 | ||||
| Retained earnings | 7.88 | 0.46 | 1.60 | 3.25 | |
| Profit of the financial year | 1.85 | 19.63 | -1.60 | -3.25 | |
| Shareholders equity total | 11.20 | 21.09 | 40.00 | 40.00 | 40.00 |
| Non-current liabilities total | |||||
| Current owed to participating | 8.89 | ||||
| Other non-interest bearing current liabilities | 0.53 | ||||
| Current liabilities total | 9.42 | ||||
| Balance sheet total (liabilities) | 20.61 | 21.09 | 40.00 | 40.00 | 40.00 |
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.