Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 736.78 | 6 685.33 | 3 992.21 | 2 643.08 | 2 352.49 |
| Employee benefit expenses | -5 685.02 | -6 492.83 | -9 653.21 | -12 099.74 | -11 039.67 |
| Total depreciation | -1 232.79 | -1 602.35 | -1 605.87 | -1 627.79 | -8 819.65 |
| EBIT | -1 181.03 | -1 409.84 | -7 266.87 | -11 084.45 | -17 506.83 |
| Other financial income | 0.03 | 2.20 | 103.88 | 17.22 | 20.24 |
| Other financial expenses | - 293.50 | - 230.11 | -1 941.78 | -47.02 | -2 265.88 |
| Pre-tax profit | -1 474.50 | -1 637.75 | -9 104.77 | -11 114.25 | -19 752.47 |
| Income taxes | 322.70 | 359.02 | 2 025.02 | 1 434.66 | 627.66 |
| Net earnings | -1 151.80 | -1 278.72 | -7 079.75 | -9 679.60 | -19 124.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 17 266.18 | 27 777.49 | 33 415.72 | 36 844.74 | 31 551.70 |
| Intangible assets total | 17 266.18 | 27 777.49 | 33 415.72 | 36 844.74 | 31 551.70 |
| Machinery and equipment | 22.47 | 30.52 | 144.61 | 111.55 | |
| Tangible assets total | 22.47 | 30.52 | 144.61 | 111.55 | |
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.92 | 22.25 | 31.25 | ||
| Current amounts owed by group member comp. | 71.49 | 514.00 | |||
| Prepayments and accrued income | 15.48 | 14.59 | 169.31 | 323.15 | 349.68 |
| Current other receivables | 224.78 | 189.53 | 1 569.58 | 691.20 | 318.33 |
| Current deferred tax assets | 432.81 | 1 591.25 | 977.36 | 627.66 | |
| Short term receivables total | 766.48 | 718.12 | 3 330.14 | 2 013.96 | 1 326.92 |
| Cash and bank deposits | 632.53 | 1 362.46 | 9 992.64 | 6 401.92 | 3 091.17 |
| Cash and cash equivalents | 632.53 | 1 362.46 | 9 992.64 | 6 401.92 | 3 091.17 |
| Balance sheet total (assets) | 18 687.67 | 29 888.59 | 46 883.12 | 45 372.16 | 35 969.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 95.83 | 95.83 | 1 181.59 | 1 572.05 | 6 546.24 |
| Other reserves | 2 331.68 | 21 680.41 | 26 064.26 | 28 738.90 | 24 610.32 |
| Retained earnings | 3 807.66 | -18 579.47 | 437.92 | -4 248.45 | 353.00 |
| Profit of the financial year | -1 151.80 | -1 278.72 | -7 079.75 | -9 679.60 | -19 124.82 |
| Shareholders equity total | 5 083.36 | 1 918.04 | 20 604.02 | 16 382.90 | 12 384.76 |
| Provisions | 1 782.21 | 891.07 | 457.30 | ||
| Non-current loans from credit institutions | 329.75 | 386.63 | |||
| Non-current accruals and deferred income | 21 043.55 | 21 352.94 | 18 690.90 | ||
| Non-current other liabilities | 1 359.97 | 1 742.29 | |||
| Non-current deferred tax liabilities | 733.85 | 545.79 | 594.00 | ||
| Non-current liabilities total | 1 689.72 | 2 128.92 | 21 777.40 | 21 898.72 | 19 284.90 |
| Current loans from credit institutions | 0.09 | ||||
| Advances received | 79.93 | ||||
| Current trade creditors | 390.40 | 960.96 | 1 531.27 | 870.75 | 1 086.25 |
| Current owed to participating | 252.69 | ||||
| Current owed to group member | 260.28 | ||||
| Other non-interest bearing current liabilities | 1 157.28 | 1 445.27 | 1 277.76 | 3 484.30 | 471.91 |
| Accruals and deferred income | 8 331.99 | 22 284.05 | 1 235.28 | 2 735.49 | 2 662.04 |
| Current liabilities total | 10 132.37 | 24 950.55 | 4 044.40 | 7 090.53 | 4 300.13 |
| Balance sheet total (liabilities) | 18 687.67 | 29 888.59 | 46 883.12 | 45 372.16 | 35 969.78 |
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.