Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 183.40 | - 497.66 | 869.09 | - 179.88 | 159.98 |
| Employee benefit expenses | - 846.76 | - 785.70 | - 806.19 | - 776.76 | - 724.16 |
| Total depreciation | - 130.00 | - 130.00 | - 130.00 | -71.11 | -0.93 |
| EBIT | -1 160.16 | -1 413.36 | -67.10 | -1 027.75 | - 565.11 |
| Other financial income | 2.31 | 2.06 | |||
| Other financial expenses | - 156.39 | - 141.86 | - 180.08 | - 197.36 | - 206.00 |
| Pre-tax profit | -1 314.23 | -1 553.16 | - 247.19 | -1 225.11 | - 771.11 |
| Income taxes | - 291.40 | ||||
| Net earnings | -1 605.63 | -1 553.16 | - 247.19 | -1 225.11 | - 771.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 332.52 | 202.52 | 72.52 | 1.41 | 0.48 |
| Tangible assets total | 332.52 | 202.52 | 72.52 | 1.41 | 0.48 |
| Other receivables | 500.77 | 508.31 | 518.34 | 540.80 | 538.83 |
| Investments total | 500.77 | 508.31 | 518.34 | 540.80 | 538.83 |
| Long term receivables total | |||||
| Finished products/goods | 925.14 | 820.60 | 567.29 | 652.98 | 650.28 |
| Inventories total | 925.14 | 820.60 | 567.29 | 652.98 | 650.28 |
| Current other receivables | 8.64 | 10.63 | 8.89 | 10.45 | 125.33 |
| Short term receivables total | 8.64 | 10.63 | 8.89 | 10.45 | 125.33 |
| Cash and bank deposits | 2 194.31 | 1 921.98 | 2 167.90 | 1 305.81 | 658.58 |
| Cash and cash equivalents | 2 194.31 | 1 921.98 | 2 167.90 | 1 305.81 | 658.58 |
| Balance sheet total (assets) | 3 961.39 | 3 464.04 | 3 334.94 | 2 511.45 | 1 973.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 457.94 | -4 063.57 | -5 616.74 | -5 863.92 | -7 089.03 |
| Profit of the financial year | -1 605.63 | -1 553.16 | - 247.19 | -1 225.11 | - 771.11 |
| Shareholders equity total | -4 013.57 | -5 566.74 | -5 813.92 | -7 039.03 | -7 810.14 |
| Provisions | 35.66 | 20.30 | 38.38 | 16.87 | |
| Non-current owed to group member | 7 115.45 | 7 473.43 | 8 295.61 | 8 638.20 | |
| Non-current other liabilities | 13.80 | 65.29 | 65.29 | ||
| Non-current deferred tax liabilities | 65.29 | 25.67 | |||
| Non-current liabilities total | 13.80 | 7 180.74 | 7 538.72 | 8 360.90 | 8 663.87 |
| Current trade creditors | 109.08 | 1 618.84 | 1 144.15 | 851.00 | 1 053.18 |
| Current owed to group member | 7 687.39 | ||||
| Other non-interest bearing current liabilities | 129.03 | 210.90 | 427.62 | 338.58 | 49.72 |
| Current liabilities total | 7 925.50 | 1 829.74 | 1 571.77 | 1 189.58 | 1 102.90 |
| Balance sheet total (liabilities) | 3 961.39 | 3 464.04 | 3 334.94 | 2 511.45 | 1 973.50 |
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.