Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 58.39 | ||||
| External services | -70.55 | ||||
| Gross profit | -12.16 | -0.40 | 13.89 | -2.37 | -12.38 |
| EBIT | -12.16 | -0.40 | 13.89 | -2.37 | -12.38 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -0.02 | -0.31 | -0.08 | -0.08 | -0.00 |
| Pre-tax profit | -12.18 | -0.71 | 13.81 | -2.45 | -12.31 |
| Income taxes | -0.20 | ||||
| Net earnings | -12.18 | -0.71 | 13.61 | -2.45 | -12.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 12.71 | 6.04 | 21.36 | ||
| Short term receivables total | 12.71 | 6.04 | 21.36 | ||
| Cash and bank deposits | 0.00 | 0.00 | 35.56 | 34.08 | 17.87 |
| Cash and cash equivalents | 0.00 | 0.00 | 35.56 | 34.08 | 17.87 |
| Balance sheet total (assets) | 0.00 | 0.00 | 48.27 | 40.12 | 39.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -12.24 | -12.95 | 0.66 | -4.38 | |
| Profit of the financial year | -12.18 | -0.71 | 13.61 | -2.45 | -12.31 |
| Shareholders equity total | -12.18 | -12.95 | 40.66 | 38.21 | 23.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.15 | ||||
| Short-term deferred tax liabilities | 0.20 | ||||
| Other non-interest bearing current liabilities | 12.18 | 11.80 | 7.40 | 1.91 | 15.91 |
| Current liabilities total | 12.18 | 12.95 | 7.60 | 1.91 | 15.91 |
| Balance sheet total (liabilities) | 0.00 | 0.00 | 48.27 | 40.12 | 39.23 |
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.