Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 997.45 | 1 420.19 | - 531.82 |
| Employee benefit expenses | -1 503.01 | -1 112.66 | - 913.03 |
| Other operating expenses | - 291.15 | ||
| Total depreciation | -94.88 | -96.51 | |
| EBIT | -2 595.33 | 211.02 | -1 735.99 |
| Other financial income | 1.77 | ||
| Other financial expenses | -2.74 | -1.23 | -0.57 |
| Pre-tax profit | -2 598.07 | 209.79 | -1 734.80 |
| Income taxes | 22.00 | ||
| Net earnings | -2 598.07 | 231.79 | -1 734.80 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 387.66 | 291.15 | |
| Tangible assets total | 387.66 | 291.15 | |
| Other receivables | 400.00 | 402.50 | 456.53 |
| Investments total | 400.00 | 402.50 | 456.53 |
| Long term receivables total | |||
| Finished products/goods | 150.86 | 410.49 | |
| Inventories total | 150.86 | 410.49 | |
| Current trade debtors | 788.20 | 2 873.88 | |
| Prepayments and accrued income | 176.88 | 142.28 | 76.09 |
| Current other receivables | 42.14 | 82.57 | 82.18 |
| Current deferred tax assets | 22.00 | ||
| Short term receivables total | 1 007.21 | 3 120.73 | 158.26 |
| Cash and bank deposits | 317.61 | 2 020.65 | 26.98 |
| Cash and cash equivalents | 317.61 | 2 020.65 | 26.98 |
| Balance sheet total (assets) | 2 263.34 | 6 245.51 | 641.77 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 42.00 | 42.00 | 42.00 |
| Retained earnings | -2 598.07 | -2 366.28 | |
| Profit of the financial year | -2 598.07 | 231.79 | -1 734.80 |
| Shareholders equity total | -2 556.07 | -2 324.28 | -4 059.08 |
| Non-current owed to group member | 3 835.80 | 3 600.27 | 4 332.65 |
| Non-current liabilities total | 3 835.80 | 3 600.27 | 4 332.65 |
| Current loans from credit institutions | 16.14 | 3.93 | |
| Advances received | 165.84 | 182.92 | |
| Current trade creditors | 55.73 | 2 595.30 | |
| Current owed to group member | 413.03 | 52.18 | |
| Other non-interest bearing current liabilities | 332.88 | 2 135.19 | 368.20 |
| Current liabilities total | 983.61 | 4 969.52 | 368.20 |
| Balance sheet total (liabilities) | 2 263.34 | 6 245.51 | 641.77 |
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.