Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 327.14 | 685.24 | 882.85 |
| Employee benefit expenses | - 403.31 | - 730.50 | - 819.32 |
| EBIT | -76.17 | -45.26 | 63.53 |
| Other financial income | 0.02 | 0.07 | |
| Other financial expenses | -0.58 | -0.78 | -0.55 |
| Pre-tax profit | -76.74 | -46.02 | 63.05 |
| Net earnings | -76.74 | -46.02 | 63.05 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 6.51 | 3.50 | 24.09 |
| Current other receivables | 1.22 | 1.27 | |
| Current deferred tax assets | 10.00 | 10.00 | 10.00 |
| Short term receivables total | 17.73 | 13.50 | 35.35 |
| Cash and bank deposits | 33.16 | 42.95 | |
| Cash and cash equivalents | 33.16 | 42.95 | |
| Balance sheet total (assets) | 50.89 | 13.50 | 78.30 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -76.74 | - 122.76 | |
| Profit of the financial year | -76.74 | -46.02 | 63.05 |
| Shareholders equity total | -36.74 | -82.76 | -19.71 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 17.89 | ||
| Current trade creditors | 45.20 | 22.05 | 21.81 |
| Other non-interest bearing current liabilities | 42.44 | 56.31 | 76.20 |
| Current liabilities total | 87.64 | 96.26 | 98.01 |
| Balance sheet total (liabilities) | 50.89 | 13.50 | 78.30 |
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.