Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 55.46 | 1 144.10 | 18.79 |
| Wages and salaries | - 977.14 | ||
| EBIT | 55.46 | 166.96 | 18.79 |
| Other financial expenses | -1.40 | -17.39 | -1.27 |
| Pre-tax profit | 54.06 | 149.57 | 17.52 |
| Income taxes | -11.88 | -40.00 | -3.85 |
| Net earnings | 42.18 | 109.58 | 13.67 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 536.56 | 1 363.76 | 159.28 | ||
| Short term receivables total | 536.56 | 1 363.76 | 159.28 | ||
| Cash and bank deposits | 0.00 | 0.00 | 397.91 | 660.11 | 357.81 |
| Cash and cash equivalents | 0.00 | 0.00 | 397.91 | 660.11 | 357.81 |
| Balance sheet total (assets) | 0.00 | 0.00 | 934.47 | 2 023.88 | 517.09 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 638.42 | ||||
| Retained earnings | - 800.65 | - 162.23 | - 162.23 | - 120.05 | -10.38 |
| Profit of the financial year | 42.18 | 109.58 | 13.67 | ||
| Shareholders equity total | - 112.23 | - 112.23 | -70.05 | 39.52 | 53.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 823.13 | 1 123.13 | 160.81 |
| Current owed to participating | 72.97 | 72.97 | 44.97 | 44.73 | 44.73 |
| Short-term deferred tax liabilities | 29.27 | 29.27 | 41.15 | 40.00 | 43.85 |
| Other non-interest bearing current liabilities | 95.29 | 776.50 | 214.41 | ||
| Current liabilities total | 112.23 | 112.23 | 1 004.53 | 1 984.35 | 463.80 |
| Balance sheet total (liabilities) | 0.00 | 0.00 | 934.47 | 2 023.88 | 517.09 |
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.