Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 161.35 | -93.91 | - 280.93 |
| Employee benefit expenses | -2.54 | -69.85 | |
| EBIT | - 161.35 | -96.45 | - 350.78 |
| Other financial expenses | -2.32 | -7.55 | -10.33 |
| Pre-tax profit | - 163.67 | - 104.00 | - 361.11 |
| Income taxes | 36.01 | 22.28 | 79.08 |
| Net earnings | - 127.66 | -81.72 | - 282.02 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 35.25 | 171.85 | |
| Inventories total | 35.25 | 171.85 | |
| Current trade debtors | 27.19 | 23.41 | 58.76 |
| Current other receivables | 35.99 | 24.00 | 24.00 |
| Current deferred tax assets | 36.01 | 58.29 | 137.37 |
| Short term receivables total | 99.19 | 105.70 | 220.13 |
| Balance sheet total (assets) | 99.19 | 140.95 | 391.98 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 107.50 |
| Other reserves | 50.00 | 607.50 | |
| Retained earnings | - 127.66 | - 209.38 | |
| Profit of the financial year | - 127.66 | -81.72 | - 282.02 |
| Shareholders equity total | -87.66 | - 119.38 | 223.60 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 102.50 | 71.72 | 131.17 |
| Current trade creditors | 1.88 | 17.50 | |
| Other non-interest bearing current liabilities | 84.35 | 186.73 | 19.71 |
| Current liabilities total | 186.85 | 260.33 | 168.38 |
| Balance sheet total (liabilities) | 99.19 | 140.95 | 391.98 |
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.