Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 041.65 | -35.49 | 2 550.70 | - 657.24 | -8 116.53 |
| Employee benefit expenses | - 632.65 | -1 422.78 | -2 399.50 | -1 730.78 | -1 556.12 |
| EBIT | 409.00 | -1 458.27 | 151.19 | -2 388.02 | -9 672.65 |
| Other financial income | 44.93 | 98.28 | 84.39 | 106.62 | 308.92 |
| Other financial expenses | -54.14 | - 103.10 | - 128.47 | - 226.54 | - 721.37 |
| Reduction non-current investment assets | -0.02 | ||||
| Pre-tax profit | 399.79 | -1 463.09 | 107.12 | -2 507.96 | -10 085.10 |
| Income taxes | -88.14 | 322.00 | -23.80 | - 274.00 | |
| Net earnings | 311.65 | -1 141.09 | 83.32 | -2 781.96 | -10 085.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.02 | 200.02 | 200.02 | 200.00 | 200.00 |
| Investments total | 0.02 | 200.02 | 200.02 | 200.00 | 200.00 |
| Non-curr. owed by group member comp. | 2 048.81 | 2 048.81 | |||
| Long term receivables total | 2 048.81 | 2 048.81 | |||
| Inventories total | |||||
| Current trade debtors | 19.73 | ||||
| Current amounts owed by group member comp. | 2 858.31 | 1 203.42 | 314.52 | 130.99 | 2 223.22 |
| Prepayments and accrued income | 9.59 | 74.68 | 44.59 | ||
| Current other receivables | 568.15 | 419.69 | 1.26 | 0.50 | |
| Current deferred tax assets | 322.00 | 274.00 | |||
| Short term receivables total | 2 858.31 | 2 093.57 | 1 017.80 | 226.66 | 2 268.31 |
| Cash and bank deposits | 487.23 | 180.64 | 183.57 | 103.77 | 39.26 |
| Cash and cash equivalents | 487.23 | 180.64 | 183.57 | 103.77 | 39.26 |
| Balance sheet total (assets) | 3 345.56 | 4 523.04 | 3 450.21 | 530.43 | 2 507.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 311.65 | - 829.44 | - 746.12 | -3 528.08 | |
| Profit of the financial year | 311.65 | -1 141.09 | 83.32 | -2 781.96 | -10 085.10 |
| Shareholders equity total | 361.65 | - 779.44 | - 696.12 | -3 478.08 | -13 563.18 |
| Non-current owed to group member | 2 498.81 | 2 498.81 | |||
| Non-current liabilities total | 2 498.81 | 2 498.81 | |||
| Current trade creditors | 7.50 | 25.50 | 22.40 | 80.91 | 19.03 |
| Current owed to participating | 40.83 | 0.02 | 0.02 | 0.02 | |
| Current owed to group member | 2 553.45 | 2 388.62 | 1 479.84 | 2 953.78 | 14 944.70 |
| Short-term deferred tax liabilities | 88.14 | ||||
| Other non-interest bearing current liabilities | 293.99 | 389.53 | 145.26 | 973.81 | 1 107.03 |
| Current liabilities total | 2 983.91 | 2 803.67 | 1 647.52 | 4 008.52 | 16 070.76 |
| Balance sheet total (liabilities) | 3 345.56 | 4 523.04 | 3 450.21 | 530.43 | 2 507.58 |
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.