Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1 312.17 | ||
| Costs of manufacturing | - 391.98 | ||
| External services | -1 104.32 | ||
| Gross profit | -13.56 | 12.49 | - 184.13 |
| EBIT | -13.56 | 12.49 | - 184.13 |
| Other financial expenses | -0.20 | -0.79 | -0.89 |
| Pre-tax profit | -13.77 | 11.71 | - 185.02 |
| Income taxes | -2.19 | 40.70 | |
| Net earnings | -13.77 | 9.52 | - 144.31 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 12.00 | 12.00 | 12.00 |
| Intangible assets total | 12.00 | 12.00 | 12.00 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 20.82 | ||
| Current other receivables | 1.14 | ||
| Current deferred tax assets | 40.70 | ||
| Short term receivables total | 1.14 | 20.82 | 40.70 |
| Cash and bank deposits | 13.09 | 5.94 | |
| Cash and cash equivalents | 13.09 | 5.94 | |
| Balance sheet total (assets) | 26.23 | 38.75 | 52.70 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -13.77 | -4.25 | |
| Profit of the financial year | -13.77 | 9.52 | - 144.31 |
| Shareholders equity total | 26.23 | 35.75 | - 108.56 |
| Provisions | 2.19 | ||
| Non-current liabilities total | |||
| Current loans from credit institutions | 37.99 | ||
| Current trade creditors | 88.39 | ||
| Other non-interest bearing current liabilities | 0.81 | 34.89 | |
| Current liabilities total | 0.81 | 161.27 | |
| Balance sheet total (liabilities) | 26.23 | 38.75 | 52.70 |
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.