Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -43.49 | 2 873.27 | 1 525.31 | 4 074.12 |
| Employee benefit expenses | -1 945.16 | -2 344.08 | -3 537.12 | |
| Total depreciation | -39.97 | -23.27 | -52.20 | |
| EBIT | -43.49 | 888.13 | - 842.03 | 484.79 |
| Other financial expenses | -0.01 | -6.37 | -0.68 | -0.57 |
| Pre-tax profit | -43.51 | 881.76 | - 842.71 | 484.23 |
| Income taxes | - 185.50 | -5.88 | ||
| Net earnings | -43.51 | 696.27 | - 848.59 | 484.23 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 159.88 | 237.76 | 185.55 | |
| Tangible assets total | 159.88 | 237.76 | 185.55 | |
| Other receivables | 111.96 | 59.45 | 59.45 | |
| Investments total | 111.96 | 59.45 | 59.45 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 310.36 | 781.72 | 1 151.26 | |
| Prepayments and accrued income | 6.52 | 2.25 | 2.40 | |
| Current other receivables | 5.97 | 540.74 | 108.62 | |
| Current deferred tax assets | 114.50 | |||
| Short term receivables total | 6.52 | 433.08 | 1 322.46 | 1 262.28 |
| Cash and bank deposits | 1.12 | 309.99 | 96.50 | 125.93 |
| Cash and cash equivalents | 1.12 | 309.99 | 96.50 | 125.93 |
| Balance sheet total (assets) | 7.63 | 1 014.91 | 1 716.17 | 1 633.21 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -43.51 | 652.76 | - 195.84 | |
| Profit of the financial year | -43.51 | 696.27 | - 848.59 | 484.23 |
| Shareholders equity total | -3.51 | 692.76 | - 155.84 | 328.39 |
| Non-current liabilities total | ||||
| Advances received | 177.83 | 274.66 | ||
| Current trade creditors | 4.38 | 41.88 | 3.00 | 4.19 |
| Current owed to group member | 576.43 | |||
| Other non-interest bearing current liabilities | 6.77 | 280.28 | 1 114.74 | 1 025.96 |
| Current liabilities total | 11.14 | 322.15 | 1 872.00 | 1 304.82 |
| Balance sheet total (liabilities) | 7.63 | 1 014.91 | 1 716.17 | 1 633.21 |
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.