Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 307.85 | 63.09 | -97.49 | -44.96 |
| Employee benefit expenses | - 610.68 | - 341.85 | ||
| EBIT | - 302.83 | - 278.76 | -97.49 | -44.96 |
| Other financial expenses | -0.88 | |||
| Pre-tax profit | - 302.83 | - 278.76 | -97.49 | -45.84 |
| Net earnings | - 302.83 | - 278.76 | -97.49 | -45.84 |
Assets (kDKK)
| 2020 | 2021 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 67.89 | 50.63 | |
| Current other receivables | 11.24 | ||
| Short term receivables total | 67.89 | 50.63 | 11.24 |
| Balance sheet total (assets) | 67.89 | 50.63 | 11.24 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | - 262.83 | 40.00 | 40.00 |
| Retained earnings | - 581.59 | - 679.08 | ||
| Profit of the financial year | - 302.83 | - 278.76 | -97.49 | -45.84 |
| Shareholders equity total | - 262.83 | - 541.59 | - 639.08 | - 684.92 |
| Non-current liabilities total | ||||
| Current trade creditors | 27.89 | 21.22 | ||
| Current owed to participating | 261.01 | 401.28 | 618.13 | 674.34 |
| Other non-interest bearing current liabilities | 41.82 | 169.73 | 20.95 | 21.83 |
| Current liabilities total | 330.72 | 592.22 | 639.08 | 696.17 |
| Balance sheet total (liabilities) | 67.89 | 50.63 | 11.24 |
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.