Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -3 408.89 | -9 748.20 | -26 180.31 | -45 734.35 |
| Total depreciation | - 196.78 | - 214.67 | - 214.67 | |
| EBIT | -3 408.89 | -9 944.98 | -26 394.97 | -45 949.01 |
| Other financial income | 9.37 | 35.00 | 252.07 | |
| Other financial expenses | -3.92 | -75.06 | - 824.23 | - 482.83 |
| Pre-tax profit | -3 412.80 | -10 010.67 | -27 184.20 | -46 179.77 |
| Income taxes | 751.70 | 2 201.25 | 5 980.52 | 10 159.55 |
| Net earnings | -2 661.11 | -7 809.42 | -21 203.68 | -36 020.22 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 447.23 | 232.56 | 17.89 | |
| Intangible assets total | 447.23 | 232.56 | 17.89 | |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 62.41 | 1 927.53 | 4 687.11 | |
| Current amounts owed by group member comp. | 661.00 | |||
| Prepayments and accrued income | 131.32 | 1 889.68 | 123.54 | |
| Current other receivables | 5.51 | |||
| Current deferred tax assets | 751.70 | 2 201.25 | 6 003.58 | 10 185.64 |
| Short term receivables total | 1 412.69 | 2 394.98 | 9 820.78 | 15 001.80 |
| Cash and bank deposits | 468.81 | 1 756.94 | 9 458.97 | 14 480.06 |
| Cash and cash equivalents | 468.81 | 1 756.94 | 9 458.97 | 14 480.06 |
| Balance sheet total (assets) | 1 881.50 | 4 599.14 | 19 512.31 | 29 499.76 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 4 000.00 | 9 338.90 | 31 529.48 | 40 325.79 |
| Profit of the financial year | -2 661.11 | -7 809.42 | -21 203.68 | -36 020.22 |
| Shareholders equity total | 1 378.89 | 1 569.47 | 10 365.80 | 4 345.58 |
| Non-current liabilities total | ||||
| Advances received | 42.40 | 343.04 | 1 079.36 | |
| Current trade creditors | 110.12 | 835.74 | 759.35 | |
| Current owed to group member | 502.61 | 2 209.61 | 4 956.56 | 18 661.85 |
| Other non-interest bearing current liabilities | 667.54 | 3 011.18 | 4 653.62 | |
| Current liabilities total | 502.61 | 3 029.67 | 9 146.52 | 25 154.18 |
| Balance sheet total (liabilities) | 1 881.50 | 4 599.14 | 19 512.31 | 29 499.76 |
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.