Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 301.55 | -2 731.82 | -1 123.70 | - 232.31 | |
| Employee benefit expenses | - 390.62 | ||||
| Other operating expenses | -3 342.27 | -49 012.09 | |||
| EBIT | -4 034.44 | -2 731.82 | -50 135.78 | - 232.31 | |
| Other financial income | 5.47 | 64.21 | 0.32 | 1 477.09 | |
| Other financial expenses | -0.64 | -32.25 | -58.77 | -2 975.76 | |
| Pre-tax profit | 4.84 | -4 066.69 | -2 726.37 | -53 111.22 | 1 244.78 |
| Income taxes | -1.06 | 1.06 | |||
| Net earnings | 3.77 | -4 065.62 | -2 726.37 | -53 111.22 | 1 244.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 033.64 | ||||
| Intangible rights | 1 990.98 | ||||
| Intangible assets total | 3 024.62 | ||||
| Machinery and equipment | 317.65 | ||||
| Tangible assets total | 317.65 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 56 625.12 | ||||
| Inventories total | 56 625.12 | ||||
| Current amounts owed by group member comp. | 168.26 | ||||
| Prepayments and accrued income | 37.31 | ||||
| Current other receivables | 58.58 | 34.90 | 287.44 | 143.49 | 147.21 |
| Current deferred tax assets | 297.28 | ||||
| Short term receivables total | 561.43 | 34.90 | 287.44 | 143.49 | 147.21 |
| Cash and bank deposits | 11.41 | 3 028.63 | 411.13 | 273.85 | |
| Cash and cash equivalents | 11.41 | 3 028.63 | 411.13 | 273.85 | |
| Balance sheet total (assets) | 3 903.70 | 46.31 | 59 941.18 | 554.62 | 421.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Share premium account | 2 832.47 | 2 832.47 | 2 832.47 | 2 832.47 | 2 832.47 |
| Other reserves | 806.24 | ||||
| Retained earnings | - 806.24 | 3.77 | -1 039.07 | -3 765.44 | -56 876.66 |
| Profit of the financial year | 3.77 | -4 065.62 | -2 726.37 | -53 111.22 | 1 244.78 |
| Shareholders equity total | 3 236.24 | - 829.38 | - 532.97 | -53 644.20 | -52 399.42 |
| Provisions | 298.35 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 355.60 | 681.88 | 2 209.39 | 1 249.99 | 40.00 |
| Current owed to group member | 156.88 | 58 251.45 | 52 948.82 | 52 780.48 | |
| Other non-interest bearing current liabilities | 13.51 | 36.93 | 13.31 | ||
| Current liabilities total | 369.11 | 875.69 | 60 474.15 | 54 198.81 | 52 820.48 |
| Balance sheet total (liabilities) | 3 903.70 | 46.31 | 59 941.18 | 554.62 | 421.06 |
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.