Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 383.76 | 275.81 | - 130.61 | -1 188.31 |
| Total depreciation | -3.35 | |||
| EBIT | - 383.76 | 275.81 | - 130.61 | -1 191.66 |
| Other financial income | 0.84 | |||
| Other financial expenses | -24.16 | -31.99 | -32.57 | -65.50 |
| Pre-tax profit | - 407.92 | 243.81 | - 163.18 | -1 256.31 |
| Income taxes | 89.74 | -53.65 | 35.90 | 276.37 |
| Net earnings | - 318.18 | 190.16 | - 127.28 | - 979.94 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 117.11 | |||
| Tangible assets total | 117.11 | |||
| Other receivables | 81.38 | 81.38 | 81.38 | |
| Investments total | 81.38 | 81.38 | 81.38 | |
| Long term receivables total | ||||
| Raw materials and consumables | 15.00 | 15.00 | 49.97 | 100.05 |
| Inventories total | 15.00 | 15.00 | 49.97 | 100.05 |
| Current trade debtors | 30.69 | 66.20 | 42.70 | 51.88 |
| Current amounts owed by group member comp. | 35.90 | |||
| Current other receivables | 29.85 | |||
| Current deferred tax assets | 89.74 | 36.09 | 71.99 | 312.46 |
| Short term receivables total | 150.28 | 102.29 | 114.69 | 400.24 |
| Cash and bank deposits | 313.34 | 256.76 | 223.09 | 125.79 |
| Cash and cash equivalents | 313.34 | 256.76 | 223.09 | 125.79 |
| Balance sheet total (assets) | 478.62 | 455.43 | 469.12 | 824.57 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 318.18 | - 128.02 | - 255.30 | |
| Profit of the financial year | - 318.18 | 190.16 | - 127.28 | - 979.94 |
| Shareholders equity total | - 278.18 | -88.02 | - 215.30 | -1 195.24 |
| Non-current liabilities total | ||||
| Current trade creditors | 187.61 | 47.00 | 40.60 | 87.90 |
| Current owed to participating | 569.19 | |||
| Current owed to group member | 488.70 | 633.64 | 1 926.97 | |
| Other non-interest bearing current liabilities | 7.75 | 10.19 | 4.93 | |
| Current liabilities total | 756.79 | 543.44 | 684.42 | 2 019.81 |
| Balance sheet total (liabilities) | 478.62 | 455.43 | 469.12 | 824.57 |
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.