Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 227.00 | 444 755.00 | 304.77 | 426.00 | 532.14 |
| Employee benefit expenses | - 324.00 | - 249 661.00 | - 262.67 | - 311.00 | - 342.10 |
| Other operating expenses | -2.00 | ||||
| Total depreciation | -51.00 | - 109 119.00 | -13.33 | -16.00 | -16.14 |
| EBIT | - 148.00 | 85 975.00 | 28.77 | 97.00 | 173.90 |
| Other financial income | 100.00 | 2.69 | 3.00 | ||
| Other financial expenses | -17.00 | -20 790.00 | -4.30 | -8.00 | -92.54 |
| Pre-tax profit | - 165.00 | 65 285.00 | 27.16 | 92.00 | 81.36 |
| Income taxes | -36.00 | 3 763.00 | 23.00 | -37.42 | |
| Net earnings | - 201.00 | 69 048.00 | 27.16 | 115.00 | 43.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 68.00 | 59 335.00 | 50.21 | 41.00 | 31.95 |
| Machinery and equipment | 5.00 | 23.80 | 18.00 | 40.84 | |
| Tangible assets total | 73.00 | 59 335.00 | 74.01 | 59.00 | 72.79 |
| Other receivables | 46.00 | 37 950.00 | 30.30 | 23.00 | 22.65 |
| Investments total | 46.00 | 37 950.00 | 30.30 | 23.00 | 22.65 |
| Long term receivables total | |||||
| Raw materials and consumables | 84.00 | 91 248.00 | 478.53 | 341.00 | 446.67 |
| Inventories total | 84.00 | 91 248.00 | 478.53 | 341.00 | 446.67 |
| Current trade debtors | 392.00 | 222 332.00 | 245.35 | 215.00 | 291.35 |
| Current amounts owed by group member comp. | 38 750.00 | ||||
| Current deferred tax assets | 1 101.00 | 23.00 | |||
| Short term receivables total | 392.00 | 262 183.00 | 245.35 | 238.00 | 291.35 |
| Cash and bank deposits | 118.00 | 346 272.00 | 330.27 | 631.00 | 152.66 |
| Cash and cash equivalents | 118.00 | 346 272.00 | 330.27 | 631.00 | 152.66 |
| Balance sheet total (assets) | 713.00 | 796 988.00 | 1 158.46 | 1 292.00 | 986.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 362.00 | 80 000.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 140.00 | -58 449.00 | 10.60 | 38.00 | 153.02 |
| Profit of the financial year | - 201.00 | 69 048.00 | 27.16 | 115.00 | 43.94 |
| Shareholders equity total | 21.00 | 90 599.00 | 117.76 | 233.00 | 276.95 |
| Provisions | 4.31 | ||||
| Non-current owed to group member | 179.00 | 117.60 | |||
| Non-current other liabilities | -10.50 | ||||
| Non-current deferred tax liabilities | 10.50 | ||||
| Non-current liabilities total | 179.00 | 117.60 | |||
| Current trade creditors | 29.00 | 12 488.00 | 10.00 | 18.00 | 184.70 |
| Current owed to participating | 61.00 | 12 126.00 | 8.00 | 1.74 | |
| Current owed to group member | 222.00 | 1 671.00 | 48.28 | ||
| Other non-interest bearing current liabilities | 380.00 | 680 104.00 | 982.42 | 854.00 | 400.82 |
| Current liabilities total | 692.00 | 706 389.00 | 1 040.70 | 880.00 | 587.26 |
| Balance sheet total (liabilities) | 713.00 | 796 988.00 | 1 158.46 | 1 292.00 | 986.12 |
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.