Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 331.00 | 1 287.00 | 1 713.00 | 1 545.52 | 5 908.12 |
| Employee benefit expenses | -3 410.41 | -4 660.53 | |||
| Total depreciation | -1 251.52 | - 803.98 | |||
| EBIT | -1 170.00 | -1 835.00 | -1 915.00 | -3 116.41 | 443.61 |
| Other financial income | 0.01 | 34.32 | |||
| Other financial expenses | - 470.65 | - 455.04 | |||
| Pre-tax profit | -1 067.00 | -1 604.00 | -1 729.00 | -3 587.05 | 22.90 |
| Income taxes | 758.10 | -5.30 | |||
| Net earnings | -1 067.00 | -1 604.00 | -1 729.00 | -2 828.95 | 17.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 728.49 | 8 070.49 | |||
| Machinery and equipment | 229.47 | 783.49 | |||
| Tangible assets total | 8 957.96 | 8 853.98 | |||
| Other receivables | 8 282.00 | 11 568.00 | 13 804.00 | ||
| Investments total | 8 282.00 | 11 568.00 | 13 804.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 1 124.91 | 960.62 | |||
| Inventories total | 1 124.91 | 960.62 | |||
| Current trade debtors | 1 899.17 | 2 925.50 | |||
| Current other receivables | 50.38 | 576.28 | |||
| Current deferred tax assets | 2 453.75 | 2 448.44 | |||
| Short term receivables total | 4 403.29 | 5 950.22 | |||
| Cash and bank deposits | 1 172.60 | 1 258.92 | |||
| Cash and cash equivalents | 1 172.60 | 1 258.92 | |||
| Balance sheet total (assets) | 8 282.00 | 11 568.00 | 13 804.00 | 15 658.77 | 17 023.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | - 541.00 | 155.00 | -1 574.00 | 675.00 | 675.00 |
| Retained earnings | 1 067.00 | 1 604.00 | 1 729.00 | 3 250.92 | 421.97 |
| Profit of the financial year | -1 067.00 | -1 604.00 | -1 729.00 | -2 828.95 | 17.59 |
| Shareholders equity total | - 541.00 | 155.00 | -1 574.00 | 1 096.97 | 1 114.56 |
| Provisions | 758.10 | 2 453.75 | |||
| Capital loans | 1 580.00 | 1 580.00 | |||
| Non-current deferred tax liabilities | 10 900.00 | 10 900.00 | |||
| Non-current liabilities total | 12 480.00 | 12 480.00 | |||
| Current trade creditors | 1 201.28 | 2 987.33 | |||
| Other non-interest bearing current liabilities | 880.52 | 441.85 | |||
| Current liabilities total | 2 081.80 | 3 429.18 | |||
| Balance sheet total (liabilities) | - 541.00 | 155.00 | -1 574.00 | 16 416.87 | 19 477.49 |
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.