Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 128.00 | 165.17 | 457.17 | 1 428.69 | 1 751.05 |
| Employee benefit expenses | - 415.00 | -1 144.96 | -2 666.41 | -4 223.75 | -4 668.75 |
| Total depreciation | -46.89 | -51.15 | |||
| EBIT | - 287.00 | - 979.79 | -2 209.24 | -2 841.95 | -2 968.85 |
| Other financial income | 3 653.00 | 3 832.47 | 4 559.99 | 3 805.25 | 4 247.01 |
| Other financial expenses | - 665.00 | - 641.34 | - 142.29 | -1 609.92 | - 705.86 |
| Pre-tax profit | 2 701.00 | 2 211.34 | 2 208.47 | - 646.62 | 572.30 |
| Income taxes | - 595.00 | - 461.80 | - 498.09 | 118.51 | - 221.37 |
| Net earnings | 2 106.00 | 1 749.54 | 1 710.38 | - 528.11 | 350.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 208.86 | 157.71 | |||
| Tangible assets total | 208.86 | 157.71 | |||
| Investments total | |||||
| Non-current loans receivable | 14 451.00 | 16 511.47 | 15 653.80 | 17 197.28 | 17 866.35 |
| Long term receivables total | 14 451.00 | 16 511.47 | 15 653.80 | 17 197.28 | 17 866.35 |
| Finished products/goods | 85.84 | ||||
| Inventories total | 85.84 | ||||
| Current trade debtors | 6 848.00 | 6 795.42 | 7 078.33 | 7 825.27 | 4 537.79 |
| Current amounts owed by group member comp. | 12 474.00 | 7 622.32 | 9 785.77 | 13 666.38 | 14 781.99 |
| Prepayments and accrued income | 5.89 | 2.94 | |||
| Current other receivables | 10 224.00 | 11 122.18 | 11 500.00 | 12 659.93 | 13 875.69 |
| Current deferred tax assets | 179.89 | 64.03 | |||
| Short term receivables total | 29 546.00 | 25 719.82 | 28 364.10 | 34 221.49 | 33 198.41 |
| Other current investments | 1 025.00 | 546.73 | 1 923.86 | 1 200.17 | 1 654.20 |
| Cash and cash equivalents | 1 025.00 | 546.73 | 1 923.86 | 1 200.17 | 1 654.20 |
| Balance sheet total (assets) | 45 022.00 | 42 778.02 | 45 941.76 | 52 913.65 | 52 876.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 18 674.00 | 20 779.61 | 22 529.15 | 24 239.53 | 23 711.42 |
| Profit of the financial year | 2 106.00 | 1 749.54 | 1 710.38 | - 528.11 | 350.93 |
| Shareholders equity total | 20 905.00 | 22 654.15 | 24 364.53 | 23 836.42 | 24 187.35 |
| Provisions | 5 314.00 | 6 008.52 | 5 973.84 | 5 919.36 | 6 140.72 |
| Non-current owed to participating | 0.00 | ||||
| Non-current other liabilities | 9.00 | 12.55 | 24.82 | 41.23 | 41.23 |
| Non-current liabilities total | 9.00 | 12.55 | 24.83 | 41.23 | 41.23 |
| Current loans from credit institutions | 8 173.00 | 6 009.87 | 4 244.43 | 11 208.72 | 10 193.68 |
| Current trade creditors | 9 247.00 | 6 381.06 | 8 973.05 | 11 135.57 | 6 512.43 |
| Current owed to group member | 1.96 | 1.96 | 1.96 | 4.33 | |
| Short-term deferred tax liabilities | 1 059.00 | 532.77 | |||
| Other non-interest bearing current liabilities | 315.00 | 1 629.42 | 1 824.36 | 770.39 | 5 796.93 |
| Accruals and deferred income | 80.48 | 2.00 | |||
| Current liabilities total | 18 794.00 | 14 102.80 | 15 578.57 | 23 116.64 | 22 507.37 |
| Balance sheet total (liabilities) | 45 022.00 | 42 778.02 | 45 941.76 | 52 913.65 | 52 876.67 |
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.