Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 20.69 | 255.85 | -13.03 | ||
| External services | -15.29 | - 243.05 | |||
| Gross profit | 5.40 | 12.79 | -11.73 | -0.05 | |
| EBIT | 5.40 | 12.79 | 0.64 | -11.73 | -0.05 |
| Other financial expenses | -0.38 | -0.41 | -0.69 | -1.30 | |
| Pre-tax profit | 5.01 | 12.38 | -0.05 | -13.03 | -0.05 |
| Net earnings | 5.01 | 12.38 | -0.05 | -13.03 | -0.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 25.00 | ||||
| Inventories total | 25.00 | ||||
| Short term receivables total | |||||
| Cash and bank deposits | 145.92 | 166.12 | 147.65 | 133.47 | 107.62 |
| Cash and cash equivalents | 145.92 | 166.12 | 147.65 | 133.47 | 107.62 |
| Balance sheet total (assets) | 145.92 | 166.12 | 147.65 | 133.47 | 132.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other restricted equity | 4.11 | 9.12 | 21.50 | 21.45 | 8.42 |
| Profit of the financial year | 5.01 | 12.38 | -0.05 | -13.03 | -0.05 |
| Shareholders equity total | 134.12 | 146.50 | 146.45 | 133.42 | 133.37 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 11.80 | 19.61 | 1.19 | 0.05 | -0.75 |
| Current liabilities total | 11.80 | 19.61 | 1.19 | 0.05 | -0.75 |
| Balance sheet total (liabilities) | 145.92 | 166.12 | 147.65 | 133.47 | 132.62 |
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.