Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 69.00 | 1 349.00 | 480.00 | 474.00 | 454.99 |
| Employee benefit expenses | - 142.00 | - 159.00 | - 396.00 | - 435.00 | - 484.70 |
| Other operating expenses | -44.00 | ||||
| Total depreciation | -5.00 | -5.00 | -8.00 | -11.00 | -9.73 |
| EBIT | - 122.00 | 1 185.00 | 76.00 | 28.00 | -39.45 |
| Other financial income | 3.00 | ||||
| Other financial expenses | -66.00 | -60.00 | -49.00 | -53.00 | -74.05 |
| Pre-tax profit | - 185.00 | 1 125.00 | 27.00 | -25.00 | - 113.50 |
| Income taxes | 26.00 | 19.00 | -6.00 | 6.00 | 4.07 |
| Net earnings | - 159.00 | 1 144.00 | 21.00 | -19.00 | - 109.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 69.00 | 64.00 | 86.00 | 74.00 | 65.00 |
| Tangible assets total | 69.00 | 64.00 | 86.00 | 74.00 | 65.00 |
| Other receivables | 72.00 | 72.00 | 72.00 | 72.00 | 72.00 |
| Investments total | 72.00 | 72.00 | 72.00 | 72.00 | 72.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 777.00 | 718.00 | 755.00 | 793.00 | 872.36 |
| Inventories total | 777.00 | 718.00 | 755.00 | 793.00 | 872.36 |
| Current trade debtors | 24.00 | 35.00 | 123.00 | 24.00 | 12.86 |
| Current amounts owed by group member comp. | 23.00 | 49.00 | 95.00 | 104.00 | 154.20 |
| Prepayments and accrued income | 7.00 | 10.00 | 14.00 | 16.00 | 10.98 |
| Current other receivables | 20.00 | 20.00 | 21.00 | 27.00 | 22.13 |
| Current deferred tax assets | 26.00 | 25.00 | 7.00 | 3.00 | 4.07 |
| Short term receivables total | 100.00 | 139.00 | 260.00 | 174.00 | 204.23 |
| Cash and bank deposits | 1.00 | 2.00 | 15.00 | 8.00 | 4.42 |
| Cash and cash equivalents | 1.00 | 2.00 | 15.00 | 8.00 | 4.42 |
| Balance sheet total (assets) | 1 019.00 | 995.00 | 1 188.00 | 1 121.00 | 1 218.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 462.00 | -1 620.00 | - 476.00 | - 455.00 | - 473.83 |
| Profit of the financial year | - 159.00 | 1 144.00 | 21.00 | -19.00 | - 109.42 |
| Shareholders equity total | -1 496.00 | - 351.00 | - 330.00 | - 349.00 | - 458.25 |
| Provisions | 6.00 | 19.00 | 16.00 | 16.00 | |
| Non-current loans from credit institutions | 217.00 | 150.00 | 78.00 | 5.00 | |
| Non-current liabilities total | 217.00 | 150.00 | 78.00 | 5.00 | |
| Current loans from credit institutions | 766.00 | 535.00 | 744.00 | 773.00 | 748.76 |
| Current trade creditors | 5.00 | 32.00 | 2.00 | 3.00 | 3.49 |
| Current owed to participating | 1 198.00 | 501.00 | 518.00 | 540.00 | 803.02 |
| Other non-interest bearing current liabilities | 329.00 | 122.00 | 157.00 | 133.00 | 104.99 |
| Current liabilities total | 2 298.00 | 1 190.00 | 1 421.00 | 1 449.00 | 1 660.26 |
| Balance sheet total (liabilities) | 1 019.00 | 995.00 | 1 188.00 | 1 121.00 | 1 218.01 |
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.