Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.70 | -10.46 | -20.03 | -15.18 | -13.20 |
| Total depreciation | - 102.46 | -19.97 | |||
| EBIT | -9.70 | -10.46 | -20.03 | - 117.64 | 6.77 |
| Other financial income | 0.41 | 0.03 | |||
| Other financial expenses | -1.64 | -1.56 | -0.61 | -0.25 | |
| Income from other inv. held as non-curr. assets | 30.00 | 22.00 | 40.00 | ||
| Pre-tax profit | 18.66 | 9.97 | 19.36 | - 117.48 | 6.80 |
| Net earnings | 18.66 | 9.97 | 19.36 | - 117.48 | 6.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 16.76 | 36.73 | |||
| Intangible assets total | 16.76 | 36.73 | |||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 30.00 | 22.27 | 0.27 | ||
| Short term receivables total | 30.00 | 22.27 | 0.27 | ||
| Cash and bank deposits | 33.63 | 10.83 | 52.28 | 18.62 | 5.45 |
| Cash and cash equivalents | 33.63 | 10.83 | 52.28 | 18.62 | 5.45 |
| Balance sheet total (assets) | 63.63 | 33.10 | 52.55 | 35.38 | 42.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -65.80 | -47.14 | -37.17 | -17.81 | - 135.28 |
| Profit of the financial year | 18.66 | 9.97 | 19.36 | - 117.48 | 6.80 |
| Shareholders equity total | 2.86 | 12.83 | 32.19 | -85.28 | -78.49 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.13 | 8.13 | 8.13 | 8.75 | 8.75 |
| Current owed to participating | 52.40 | 11.81 | 12.17 | 111.90 | 111.90 |
| Other non-interest bearing current liabilities | 0.24 | 0.33 | 0.06 | 0.01 | 0.01 |
| Current liabilities total | 60.76 | 20.27 | 20.35 | 120.66 | 120.66 |
| Balance sheet total (liabilities) | 63.63 | 33.10 | 52.55 | 35.38 | 42.17 |
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.