Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 20 936.78 | 22 855.83 | 23 921.12 |
| Employee benefit expenses | -32 753.69 | -69 912.97 | -89 763.45 |
| Other operating expenses | - 218.78 | ||
| Total depreciation | -2 056.98 | -4 142.43 | -6 657.86 |
| EBIT | -13 873.88 | -51 199.58 | -72 718.98 |
| Other financial income | 238.11 | 506.70 | 51.03 |
| Other financial expenses | -1 539.40 | -3 018.88 | -3 424.36 |
| Pre-tax profit | -15 175.17 | -53 711.76 | -76 092.31 |
| Income taxes | 1 375.75 | - 516.78 | 233.05 |
| Net earnings | -13 799.43 | -54 228.54 | -75 859.26 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Development expenditure | 5 369.38 | 10 766.81 | 16 568.70 |
| Intangible assets total | 5 369.38 | 10 766.81 | 16 568.70 |
| Buildings | 4 443.14 | 11 084.29 | 16 095.09 |
| Machinery and equipment | 683.00 | 833.52 | 753.30 |
| Tangible assets total | 5 126.13 | 11 917.81 | 16 848.40 |
| Other receivables | 1 419.01 | 3 475.40 | 3 697.98 |
| Investments total | 1 419.01 | 3 475.40 | 3 697.98 |
| Long term receivables total | |||
| Semifinished products | 2.29 | ||
| Raw materials and consumables | 5 888.49 | 33 477.09 | 37 698.80 |
| Finished products/goods | 557.33 | 1 327.20 | 5 628.05 |
| Advance payments | 6 890.20 | 5 163.53 | |
| Inventories total | 6 448.11 | 41 694.49 | 48 490.38 |
| Current trade debtors | 3 778.81 | 8 383.92 | 6 304.46 |
| Current amounts owed by group member comp. | 38.25 | 1 431.62 | |
| Prepayments and accrued income | 471.80 | 1 505.39 | 2 561.02 |
| Current other receivables | 1 524.30 | 4 309.85 | 2 889.15 |
| Current deferred tax assets | 1 334.66 | 1 205.47 | 223.00 |
| Short term receivables total | 7 147.82 | 16 836.26 | 11 977.63 |
| Cash and bank deposits | 30 869.32 | 23 864.69 | 87 357.38 |
| Cash and cash equivalents | 30 869.32 | 23 864.69 | 87 357.38 |
| Balance sheet total (assets) | 56 379.78 | 108 555.46 | 184 940.47 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 66.18 | 66.18 | 95.66 |
| Retained earnings | 19 950.11 | 5 554.39 | 133 878.23 |
| Profit of the financial year | -13 799.43 | -54 228.54 | -75 859.26 |
| Shareholders equity total | 6 216.86 | -48 607.97 | 58 114.64 |
| Non-current loans from credit institutions | 22 186.39 | 22 193.32 | |
| Non-current other liabilities | 5.00 | ||
| Non-current deferred tax liabilities | 3 954.09 | 1 137.59 | 1 047.34 |
| Non-current liabilities total | 3 954.09 | 23 328.97 | 23 240.66 |
| Current loans from credit institutions | 1 472.72 | 26 254.15 | 1 719.49 |
| Advances received | 24 653.39 | 67 277.66 | 63 946.40 |
| Current trade creditors | 9 951.33 | 15 003.67 | 15 452.12 |
| Short-term deferred tax liabilities | 633.61 | 703.70 | 372.39 |
| Other non-interest bearing current liabilities | 9 497.78 | 24 595.28 | 22 094.78 |
| Current liabilities total | 46 208.83 | 133 834.45 | 103 585.18 |
| Balance sheet total (liabilities) | 56 379.78 | 108 555.46 | 184 940.47 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.