Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.51 | -19.58 | 170.85 | -29.39 | -4.42 |
| Employee benefit expenses | -73.38 | ||||
| EBIT | -23.51 | -19.58 | 97.47 | -29.39 | -4.42 |
| Other financial expenses | -16.41 | -8.95 | -1.64 | -1.59 | |
| Pre-tax profit | -39.92 | -19.58 | 88.53 | -31.03 | -6.02 |
| Income taxes | 5.65 | -10.64 | |||
| Net earnings | -34.27 | -19.58 | 77.88 | -31.03 | -6.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 30.00 | 15.00 | 15.00 | ||
| Inventories total | 30.00 | 15.00 | 15.00 | ||
| Current other receivables | 3.95 | 7.08 | 112.71 | ||
| Current deferred tax assets | 5.65 | 6.66 | |||
| Short term receivables total | 9.60 | 13.74 | 112.71 | ||
| Cash and bank deposits | 23.76 | 47.40 | 217.01 | 29.28 | 23.89 |
| Cash and cash equivalents | 23.76 | 47.40 | 217.01 | 29.28 | 23.89 |
| Balance sheet total (assets) | 33.36 | 61.14 | 359.72 | 44.28 | 38.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 60.13 | 40.26 | 40.26 | 40.26 |
| Shares repurchased | 97.30 | ||||
| Retained earnings | 18.91 | -77.88 | 0.00 | -30.39 | |
| Profit of the financial year | -34.27 | -19.58 | 77.88 | -31.03 | -6.02 |
| Shareholders equity total | 15.73 | 59.47 | 137.56 | 9.23 | 3.85 |
| Non-current liabilities total | |||||
| Current owed to participating | 64.75 | 32.38 | 32.38 | ||
| Short-term deferred tax liabilities | 10.64 | ||||
| Other non-interest bearing current liabilities | 17.63 | 1.68 | 146.76 | 2.67 | 2.67 |
| Current liabilities total | 17.63 | 1.68 | 222.16 | 35.04 | 35.04 |
| Balance sheet total (liabilities) | 33.36 | 61.14 | 359.72 | 44.28 | 38.89 |
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.