Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 818.62 | 828.44 | -3 744.43 | -1 091.49 | -2 988.50 |
| Employee benefit expenses | -56 302.26 | -62 755.75 | -68 956.97 | -80 795.33 | -88 006.96 |
| Other operating expenses | - 758.83 | ||||
| Total depreciation | -4.67 | -93.56 | |||
| EBIT | -57 120.88 | -61 927.31 | -72 701.40 | -81 891.49 | -91 847.85 |
| Other financial income | 0.67 | 0.65 | 0.09 | 30.05 | |
| Other financial expenses | - 805.56 | - 866.78 | - 407.75 | - 459.14 | - 531.64 |
| Pre-tax profit | -57 925.77 | -62 793.44 | -73 109.06 | -82 350.63 | -92 349.44 |
| Net earnings | -57 925.77 | -62 793.44 | -73 109.06 | -82 350.63 | -92 349.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 106.46 | 95.40 | |||
| Intangible assets total | 106.46 | 95.40 | |||
| Buildings | 281.21 | ||||
| Machinery and equipment | 12.58 | 757.67 | |||
| Tangible assets total | 12.58 | 1 038.88 | |||
| Other receivables | 118.12 | 243.88 | |||
| Investments total | 118.12 | 243.88 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 3.38 | 13.99 | 223.10 | ||
| Current other receivables | 104.23 | 491.69 | 549.52 | 174.21 | 809.41 |
| Short term receivables total | 104.23 | 491.69 | 552.89 | 188.20 | 1 032.51 |
| Cash and bank deposits | 1 261.81 | 463.25 | 294.80 | 574.90 | 34.16 |
| Cash and cash equivalents | 1 261.81 | 463.25 | 294.80 | 574.90 | 34.16 |
| Balance sheet total (assets) | 1 366.03 | 954.94 | 847.70 | 1 000.26 | 2 444.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Retained earnings | 36 442.78 | 31 678.79 | 46 323.53 | 57 513.03 | 65 211.90 |
| Profit of the financial year | -57 925.77 | -62 793.44 | -73 109.06 | -82 350.63 | -92 349.44 |
| Shareholders equity total | -21 483.00 | -31 114.65 | -26 785.53 | -24 837.60 | -27 137.54 |
| Non-current other liabilities | 1 363.73 | 3 482.11 | 3 521.29 | ||
| Non-current deferred tax liabilities | 3 595.23 | 3 685.53 | |||
| Non-current liabilities total | 1 363.73 | 3 482.11 | 3 521.29 | 3 595.23 | 3 685.53 |
| Current loans from credit institutions | 4 537.23 | ||||
| Current trade creditors | 176.52 | 312.61 | 185.45 | 301.17 | 705.29 |
| Current owed to group member | 17 195.63 | 18 055.41 | 18 416.52 | 18 788.24 | 14 386.26 |
| Other non-interest bearing current liabilities | 4 113.15 | 10 219.46 | 5 509.96 | 3 153.20 | 6 268.05 |
| Current liabilities total | 21 485.30 | 28 587.48 | 24 111.94 | 22 242.62 | 25 896.84 |
| Balance sheet total (liabilities) | 1 366.03 | 954.94 | 847.70 | 1 000.26 | 2 444.84 |
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.