Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -8 795.85 | -49 692.75 | -98 234.04 |
| Employee benefit expenses | -1 390.91 | -8 756.25 | -20 425.84 |
| Total depreciation | -3 020.09 | -3 790.15 | |
| EBIT | -10 186.77 | -61 469.09 | - 122 450.03 |
| Other financial income | 15.46 | 177.75 | 301.44 |
| Other financial expenses | -59.93 | - 385.05 | - 585.72 |
| Net income from associates (fin.) | -4 706.41 | -10 448.03 | |
| Pre-tax profit | -10 231.23 | -66 382.79 | - 133 182.35 |
| Income taxes | 2 849.12 | 4 864.53 | 5 500.00 |
| Net earnings | -7 382.11 | -61 518.26 | - 127 682.35 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible rights | 7 999.95 | 13 066.58 | 17 417.59 |
| Intangible assets total | 7 999.95 | 13 066.58 | 17 417.59 |
| Buildings | 100.89 | ||
| Machinery and equipment | 1 357.64 | 3 117.93 | |
| Tangible assets total | 1 357.64 | 3 218.82 | |
| Holdings in group member companies | 53 692.28 | 43 274.41 | |
| Other receivables | 45.53 | 469.02 | |
| Investments total | 53 737.81 | 43 743.43 | |
| Long term receivables total | |||
| Inventories total | |||
| Prepayments and accrued income | 29.99 | 731.88 | 2 379.39 |
| Current other receivables | 316.71 | 1 292.57 | 2 506.99 |
| Current deferred tax assets | 2 849.12 | 5 344.82 | 9 981.65 |
| Short term receivables total | 3 195.83 | 7 369.27 | 14 868.03 |
| Cash and bank deposits | 13 125.34 | 108 532.38 | 168 269.81 |
| Cash and cash equivalents | 13 125.34 | 108 532.38 | 168 269.81 |
| Balance sheet total (assets) | 24 321.12 | 184 063.68 | 247 517.68 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 131.43 | 675.98 | 1 061.87 |
| Other reserves | 6.67 | ||
| Retained earnings | 23 908.42 | 223 155.27 | 328 658.76 |
| Profit of the financial year | -7 382.11 | -61 518.26 | - 127 682.35 |
| Shareholders equity total | 16 657.74 | 162 312.99 | 202 044.95 |
| Provisions | 23.49 | ||
| Non-current other liabilities | 15.75 | ||
| Non-current deferred tax liabilities | 42.80 | ||
| Non-current liabilities total | 42.80 | 15.75 | |
| Current trade creditors | 2 234.75 | 11 755.77 | 13 491.91 |
| Current owed to participating | 4 999.99 | ||
| Current owed to group member | 7 532.87 | 16 600.98 | |
| Other non-interest bearing current liabilities | 385.84 | 2 462.05 | 3 488.91 |
| Accruals and deferred income | 11 851.69 | ||
| Current liabilities total | 7 620.58 | 21 750.70 | 45 433.49 |
| Balance sheet total (liabilities) | 24 321.12 | 184 063.68 | 247 517.68 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.