Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 66.99 | 12.03 | |||
| Costs of manufacturing | -2.88 | ||||
| External services | -39.53 | -12.04 | |||
| Gross profit | 27.46 | -13.59 | 1.12 | -6.71 | |
| Costs of management | -10.91 | ||||
| Employee benefit expenses | - 141.48 | -2.04 | |||
| EBIT | - 114.02 | -15.62 | 1.12 | -6.71 | |
| Other financial expenses | -0.02 | -0.11 | -33.94 | ||
| Pre-tax profit | - 114.02 | -15.64 | 1.01 | -40.65 | -8.88 |
| Income taxes | -0.22 | ||||
| Net earnings | - 114.02 | -15.64 | 0.79 | -40.65 | -8.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.90 | ||||
| Current other receivables | 66.08 | 68.11 | 64.61 | 39.61 | 41.19 |
| Short term receivables total | 68.98 | 68.11 | 64.61 | 39.61 | 41.19 |
| Cash and bank deposits | 71.65 | 39.28 | 43.79 | 28.14 | 17.46 |
| Cash and cash equivalents | 71.65 | 39.28 | 43.79 | 28.14 | 17.46 |
| Balance sheet total (assets) | 140.63 | 107.39 | 108.41 | 67.76 | 58.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -11.55 | - 125.57 | - 141.21 | - 140.42 | - 181.07 |
| Profit of the financial year | - 114.02 | -15.64 | 0.79 | -40.65 | -8.88 |
| Shareholders equity total | -75.57 | -91.21 | -90.42 | - 131.07 | - 139.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Current owed to participating | 196.10 | 196.10 | |||
| Short-term deferred tax liabilities | 0.22 | 0.22 | |||
| Other non-interest bearing current liabilities | 213.70 | 196.10 | 196.10 | ||
| Current liabilities total | 216.20 | 198.60 | 198.83 | 198.83 | 198.60 |
| Balance sheet total (liabilities) | 140.63 | 107.39 | 108.41 | 67.76 | 58.65 |
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.