Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 787.65 | ||||
| External services | - 795.16 | ||||
| Gross profit | -7.51 | 33.82 | 57.59 | 31.51 | 93.76 |
| EBIT | -7.51 | 33.82 | 57.59 | 31.51 | 93.76 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -0.38 | -0.57 | -46.25 | -14.62 | -11.17 |
| Pre-tax profit | -7.90 | 33.24 | 11.34 | 16.90 | 82.61 |
| Income taxes | -5.58 | -8.17 | -4.38 | -18.52 | |
| Net earnings | -7.90 | 27.67 | 3.17 | 12.52 | 64.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 31.42 | 114.85 | 230.59 | 93.16 | 279.59 |
| Inventories total | 31.42 | 114.85 | 230.59 | 93.16 | 279.59 |
| Current trade debtors | 230.50 | 164.59 | 104.59 | 1.39 | 137.20 |
| Current other receivables | -0.00 | 195.65 | 253.66 | 106.50 | |
| Short term receivables total | 230.50 | 164.59 | 300.24 | 255.05 | 243.71 |
| Cash and bank deposits | 104.97 | 140.91 | 325.56 | 92.23 | 25.70 |
| Cash and cash equivalents | 104.97 | 140.91 | 325.56 | 92.23 | 25.70 |
| Balance sheet total (assets) | 366.89 | 420.35 | 856.39 | 440.44 | 549.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Share premium account | 37.50 | ||||
| Other reserves | 37.50 | ||||
| Retained earnings | -9.98 | -17.87 | 47.29 | 50.46 | 62.98 |
| Profit of the financial year | -7.90 | 27.67 | 3.17 | 12.52 | 64.09 |
| Shareholders equity total | 79.63 | 107.30 | 110.46 | 122.98 | 187.07 |
| Provisions | -0.00 | ||||
| Non-current deferred tax liabilities | 5.58 | 6.72 | 4.38 | 18.52 | |
| Non-current liabilities total | 5.58 | 6.72 | 4.38 | 18.52 | |
| Current trade creditors | 435.73 | 7.81 | 65.31 | ||
| Current owed to group member | 268.39 | ||||
| Short-term deferred tax liabilities | 7.62 | 6.73 | 3.38 | ||
| Other non-interest bearing current liabilities | 18.87 | 307.48 | 295.86 | 298.54 | 274.71 |
| Current liabilities total | 287.26 | 307.48 | 739.21 | 313.08 | 343.40 |
| Balance sheet total (liabilities) | 366.89 | 420.35 | 856.39 | 440.44 | 549.00 |
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.