Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -14.80 | -11.95 | -9.25 |
| Employee benefit expenses | -19.87 | ||
| EBIT | -34.67 | -11.95 | -9.25 |
| Other financial income | 0.82 | 0.93 | 0.00 |
| Other financial expenses | -0.39 | -0.63 | |
| Pre-tax profit | -34.24 | -11.66 | -9.25 |
| Income taxes | 6.70 | 2.56 | 2.04 |
| Net earnings | -27.54 | -9.09 | -7.22 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 20.61 | 21.54 | 21.54 |
| Current deferred tax assets | 6.70 | 2.56 | 2.04 |
| Short term receivables total | 27.31 | 24.11 | 23.58 |
| Cash and bank deposits | 0.97 | 0.84 | 0.59 |
| Cash and cash equivalents | 0.97 | 0.84 | 0.59 |
| Balance sheet total (assets) | 28.29 | 24.94 | 24.17 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -27.54 | -36.63 | |
| Profit of the financial year | -27.54 | -9.09 | -7.22 |
| Shareholders equity total | 12.46 | 3.37 | -3.85 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current owed to group member | 9.31 | 15.06 | 21.50 |
| Other non-interest bearing current liabilities | 1.52 | 1.52 | 1.52 |
| Current liabilities total | 15.83 | 21.58 | 28.02 |
| Balance sheet total (liabilities) | 28.29 | 24.94 | 24.17 |
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.