Income statement (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.30 | 1 199.32 | 1 199.32 | 1 789.60 |
| Employee benefit expenses | -1 288.66 | -1 158.61 | -2 606.90 | |
| EBIT | -0.30 | - 260.21 | 40.71 | - 817.30 |
| Other financial expenses | -0.09 | -0.04 | -0.01 | -0.03 |
| Pre-tax profit | -0.38 | - 260.25 | 40.70 | - 817.33 |
| Income taxes | -0.15 | |||
| Net earnings | -0.54 | - 260.25 | 40.70 | - 817.33 |
Assets (kDKK)
| 2019 | 2020 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 41.46 | 41.46 | 21.53 | 167.54 |
| Cash and cash equivalents | 41.46 | 41.46 | 21.53 | 167.54 |
| Balance sheet total (assets) | 41.46 | 41.46 | 21.53 | 167.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -63.10 | -63.63 | -63.63 | - 323.89 | - 283.19 |
| Profit of the financial year | -0.54 | - 260.25 | 40.70 | - 817.33 | |
| Shareholders equity total | -13.63 | -13.63 | - 273.89 | - 233.19 | -1 050.52 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 9.25 | ||||
| Current owed to participating | 45.34 | 45.34 | 42.12 | ||
| Other non-interest bearing current liabilities | 9.75 | 9.75 | 222.51 | 254.72 | 1 218.06 |
| Current liabilities total | 55.09 | 55.09 | 273.89 | 254.72 | 1 218.06 |
| Balance sheet total (liabilities) | 41.46 | 41.46 | 21.53 | 167.54 |
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.