Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -1 882.88 | -3 482.73 |
Employee benefit expenses | -4 171.59 | -4 058.62 |
Total depreciation | - 175.98 | - 668.17 |
EBIT | -6 230.45 | -8 209.51 |
Other financial income | 24.66 | 15.05 |
Other financial expenses | - 283.71 | - 741.65 |
Pre-tax profit | -6 501.83 | -8 936.12 |
Income taxes | 225.59 | 1 271.17 |
Net earnings | -6 276.24 | -7 664.95 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible rights | 266.99 | 177.94 |
Intangible assets total | 266.99 | 177.94 |
Buildings | 2 096.16 | 18 913.33 |
Machinery and equipment | 82.50 | 61.55 |
Advance payments and construction in progress | 4 332.07 | |
Tangible assets total | 6 510.74 | 18 974.88 |
Investments total | ||
Long term receivables total | ||
Semifinished products | 1 218.25 | 1 071.69 |
Raw materials and consumables | 1 189.44 | 722.75 |
Finished products/goods | 589.97 | 1 369.94 |
Advance payments | 0.00 | |
Inventories total | 2 997.67 | 3 164.38 |
Current trade debtors | 16.46 | 712.33 |
Current amounts owed by group member comp. | 752.43 | 878.47 |
Prepayments and accrued income | 15.22 | 141.12 |
Current other receivables | 391.91 | 546.72 |
Current deferred tax assets | 225.59 | 1 496.75 |
Short term receivables total | 1 401.61 | 3 775.39 |
Cash and bank deposits | 1 793.12 | 247.34 |
Cash and cash equivalents | 1 793.12 | 247.34 |
Balance sheet total (assets) | 12 970.13 | 26 339.94 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 450.00 | 450.00 |
Retained earnings | 9 950.00 | 15 047.87 |
Profit of the financial year | -6 276.24 | -7 664.95 |
Shareholders equity total | 4 123.76 | 7 832.92 |
Non-current leasing loans | 2 533.12 | 12 424.38 |
Non-current liabilities total | 2 533.12 | 12 424.38 |
Current loans from credit institutions | 364.47 | |
Current trade creditors | 1 487.63 | 2 257.88 |
Current owed to group member | 3 991.69 | 1 059.19 |
Other non-interest bearing current liabilities | 469.45 | 2 765.58 |
Current liabilities total | 6 313.25 | 6 082.64 |
Balance sheet total (liabilities) | 12 970.13 | 26 339.94 |
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.