Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 267.00 | 715.00 | 1 030.00 | 642.00 | 205.02 |
| Employee benefit expenses | -1 188.00 | - 948.00 | - 676.00 | - 574.00 | - 536.20 |
| Total depreciation | -19.00 | -16.00 | -11.00 | -9.00 | -3.80 |
| EBIT | 60.00 | - 249.00 | 343.00 | 59.00 | - 334.98 |
| Other financial income | 9.00 | 22.00 | 15.00 | 16.00 | 17.11 |
| Other financial expenses | - 143.00 | - 127.00 | - 107.00 | -65.00 | -65.13 |
| Pre-tax profit | -74.00 | - 354.00 | 251.00 | 10.00 | - 383.01 |
| Income taxes | 15.00 | 76.00 | -55.00 | -5.00 | |
| Net earnings | -59.00 | - 278.00 | 196.00 | 5.00 | - 383.01 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 39.00 | 24.00 | 13.00 | 4.00 | |
| Tangible assets total | 39.00 | 24.00 | 13.00 | 4.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 965.00 | 1 805.00 | 1 415.00 | 680.00 | 337.64 |
| Inventories total | 1 965.00 | 1 805.00 | 1 415.00 | 680.00 | 337.64 |
| Current trade debtors | 1 045.00 | 677.00 | 666.00 | 907.00 | 182.50 |
| Current amounts owed by group member comp. | 338.00 | 362.00 | 387.00 | 415.00 | 442.35 |
| Prepayments and accrued income | 33.00 | 22.00 | 2.00 | 3.53 | |
| Current other receivables | 84.00 | 216.00 | 433.00 | 74.00 | 126.19 |
| Current deferred tax assets | 81.00 | 157.00 | 101.00 | 97.00 | 96.84 |
| Short term receivables total | 1 581.00 | 1 412.00 | 1 609.00 | 1 495.00 | 851.41 |
| Cash and bank deposits | 1.00 | 0.83 | |||
| Cash and cash equivalents | 1.00 | 0.83 | |||
| Balance sheet total (assets) | 3 585.00 | 3 241.00 | 3 037.00 | 2 180.00 | 1 189.88 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 762.00 | 703.00 | 425.00 | 622.00 | 626.52 |
| Profit of the financial year | -59.00 | - 278.00 | 196.00 | 5.00 | - 383.01 |
| Shareholders equity total | 828.00 | 550.00 | 746.00 | 752.00 | 368.51 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 974.00 | 1 910.00 | 1 162.00 | 954.00 | 759.02 |
| Current trade creditors | 312.00 | 175.00 | 93.00 | 281.00 | 15.52 |
| Other non-interest bearing current liabilities | 471.00 | 606.00 | 1 036.00 | 193.00 | 46.83 |
| Current liabilities total | 2 757.00 | 2 691.00 | 2 291.00 | 1 428.00 | 821.37 |
| Balance sheet total (liabilities) | 3 585.00 | 3 241.00 | 3 037.00 | 2 180.00 | 1 189.88 |
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.