Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.75 | -10.60 | -13.22 | 20.34 | -16.04 |
| Employee benefit expenses | -62.50 | -46.88 | -0.74 | ||
| EBIT | -1.75 | -73.09 | -60.09 | 19.60 | -16.04 |
| Other financial expenses | -0.04 | ||||
| Pre-tax profit | -1.75 | -73.09 | -60.09 | 19.60 | -16.07 |
| Income taxes | 16.08 | 13.61 | -4.30 | 3.21 | |
| Net earnings | -1.75 | -57.01 | -46.49 | 15.30 | -12.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.81 | ||||
| Current deferred tax assets | 5.20 | 21.28 | 34.88 | 30.58 | 33.79 |
| Short term receivables total | 5.20 | 21.28 | 34.88 | 30.58 | 34.60 |
| Balance sheet total (assets) | 5.20 | 21.28 | 34.88 | 30.58 | 34.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -18.42 | -20.17 | -77.19 | - 123.68 | - 108.38 |
| Profit of the financial year | -1.75 | -57.01 | -46.49 | 15.30 | -12.86 |
| Shareholders equity total | -20.17 | -77.19 | -83.68 | -68.38 | -81.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.00 | 1.00 | 1.00 | 1.00 | 3.00 |
| Current owed to group member | 5.41 | 26.28 | |||
| Other non-interest bearing current liabilities | 18.96 | 71.19 | 117.56 | 97.96 | 112.84 |
| Current liabilities total | 25.37 | 98.46 | 118.56 | 98.96 | 115.84 |
| Balance sheet total (liabilities) | 5.20 | 21.28 | 34.88 | 30.58 | 34.60 |
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.