Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -38.55 | 187.53 | - 245.50 | - 185.36 |
| Employee benefit expenses | -0.47 | - 289.83 | -3.42 | |
| Total depreciation | -13.72 | |||
| EBIT | -39.03 | - 102.30 | - 248.91 | - 199.08 |
| Other financial income | 0.39 | |||
| Other financial expenses | -5.70 | -31.26 | -7.63 | |
| Pre-tax profit | -44.73 | - 133.56 | - 256.54 | - 198.69 |
| Income taxes | 18.00 | 30.00 | -48.00 | |
| Net earnings | -26.73 | - 103.56 | - 304.54 | - 198.69 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 409.78 | 936.86 | 1 397.86 | 1 632.32 |
| Intangible assets total | 409.78 | 936.86 | 1 397.86 | 1 632.32 |
| Tangible assets total | ||||
| Other receivables | 3.10 | 3.10 | 3.10 | 3.10 |
| Investments total | 3.10 | 3.10 | 3.10 | 3.10 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 5.07 | |||
| Current other receivables | 95.04 | 127.19 | 14.71 | |
| Current deferred tax assets | 18.00 | 48.00 | ||
| Short term receivables total | 113.04 | 53.07 | 127.19 | 14.71 |
| Cash and bank deposits | 38.11 | 67.91 | 944.15 | 619.76 |
| Cash and cash equivalents | 38.11 | 67.91 | 944.15 | 619.76 |
| Balance sheet total (assets) | 564.03 | 1 060.94 | 2 472.30 | 2 269.88 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 80.00 | 80.00 |
| Other reserves | 319.63 | 730.75 | 1 090.33 | 1 273.21 |
| Retained earnings | - 319.63 | - 757.48 | 1 589.38 | 1 101.96 |
| Profit of the financial year | -26.73 | - 103.56 | - 304.54 | - 198.69 |
| Shareholders equity total | 13.27 | -90.29 | 2 455.17 | 2 256.48 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | 10.00 | 17.13 | 13.40 |
| Other non-interest bearing current liabilities | 540.76 | 1 141.23 | ||
| Current liabilities total | 550.76 | 1 151.23 | 17.13 | 13.40 |
| Balance sheet total (liabilities) | 564.03 | 1 060.94 | 2 472.30 | 2 269.88 |
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.