Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 408.07 | 121.97 | 47.09 | -17.86 |
| Employee benefit expenses | - 389.77 | - 119.69 | -5.64 | -2.58 |
| EBIT | 18.30 | 2.28 | 41.45 | -20.44 |
| Other financial expenses | -0.18 | -0.35 | -0.15 | -0.14 |
| Pre-tax profit | 18.12 | 1.93 | 41.30 | -20.58 |
| Income taxes | -4.36 | -0.35 | -16.51 | |
| Net earnings | 13.76 | 1.58 | 24.79 | -20.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 16.92 | 2.60 | 12.60 | 8.54 |
| Current other receivables | 3.96 | 1.58 | 1.58 | |
| Current deferred tax assets | 4.41 | |||
| Short term receivables total | 16.92 | 10.97 | 14.18 | 10.12 |
| Cash and bank deposits | 56.79 | 4.67 | 59.07 | 15.97 |
| Cash and cash equivalents | 56.79 | 4.67 | 59.07 | 15.97 |
| Balance sheet total (assets) | 73.71 | 15.64 | 73.25 | 26.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 |
| Retained earnings | 13.76 | -24.66 | 0.13 | |
| Profit of the financial year | 13.76 | 1.58 | 24.79 | -20.58 |
| Shareholders equity total | 13.76 | 15.34 | 40.13 | 19.55 |
| Non-current liabilities total | ||||
| Current trade creditors | 9.44 | |||
| Current owed to participating | 0.59 | 0.29 | 12.89 | 1.54 |
| Short-term deferred tax liabilities | 4.36 | 11.10 | 3.65 | |
| Other non-interest bearing current liabilities | 45.56 | 9.13 | 1.34 | |
| Current liabilities total | 59.95 | 0.29 | 33.12 | 6.54 |
| Balance sheet total (liabilities) | 73.71 | 15.64 | 73.25 | 26.09 |
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.