Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 106.65 | 99.64 | - 104.28 | 1 826.28 | 119.61 |
| Total depreciation | -5.12 | -5.12 | -3.70 | ||
| EBIT | 101.53 | 94.52 | - 107.98 | 1 826.28 | 119.61 |
| Other financial expenses | -3.12 | -0.01 | -1.38 | -1.07 | -6.20 |
| Pre-tax profit | 98.41 | 94.51 | - 109.35 | 1 825.21 | 113.41 |
| Net earnings | 98.41 | 94.51 | - 109.35 | 1 825.21 | 113.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.82 | 3.70 | |||
| Tangible assets total | 8.82 | 3.70 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 73.13 | 28.13 | 28.13 | 17.50 | 17.50 |
| Inventories total | 73.13 | 28.13 | 28.13 | 17.50 | 17.50 |
| Current other receivables | 4.07 | 1.15 | 2.17 | ||
| Short term receivables total | 4.07 | 1.15 | 2.17 | ||
| Cash and bank deposits | 2.52 | 4.75 | 0.20 | 299.12 | 2.99 |
| Cash and cash equivalents | 2.52 | 4.75 | 0.20 | 299.12 | 2.99 |
| Balance sheet total (assets) | 88.53 | 36.57 | 29.48 | 316.62 | 22.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 750.81 | -2 652.40 | -2 557.89 | -2 667.25 | - 842.04 |
| Profit of the financial year | 98.41 | 94.51 | - 109.35 | 1 825.21 | 113.41 |
| Shareholders equity total | -2 602.40 | -2 507.89 | -2 617.25 | - 792.04 | - 678.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.65 | 2.67 | 11.17 | 1.20 | |
| Other non-interest bearing current liabilities | 2 680.28 | 2 541.80 | 2 635.55 | 1 107.47 | 701.29 |
| Current liabilities total | 2 690.93 | 2 544.47 | 2 646.72 | 1 108.67 | 701.29 |
| Balance sheet total (liabilities) | 88.53 | 36.57 | 29.48 | 316.62 | 22.66 |
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.