Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -24.74 | -16.11 | -44.14 | -17.88 | -15.19 |
| Employee benefit expenses | - 128.44 | -76.17 | -60.76 | -0.08 | -14.85 |
| EBIT | - 153.18 | -92.28 | - 104.90 | -17.97 | -30.04 |
| Other financial income | 2.07 | 10.94 | 133.42 | ||
| Other financial expenses | -0.24 | -0.85 | -47.50 | - 122.90 | -32.00 |
| Pre-tax profit | - 153.42 | -93.14 | - 150.33 | - 129.93 | 71.38 |
| Net earnings | - 153.42 | -93.14 | - 150.33 | - 129.93 | 71.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 5.00 | 3.50 | |||
| Inventories total | 5.00 | 3.50 | |||
| Current other receivables | 3.34 | 1 427.68 | 2.24 | 2.33 | 2.28 |
| Current deferred tax assets | 0.46 | 2.66 | 5.52 | ||
| Short term receivables total | 3.34 | 1 427.68 | 2.69 | 4.99 | 7.80 |
| Other current investments | 594.41 | 718.01 | 870.36 | ||
| Cash and bank deposits | 207.51 | 248.22 | 1 027.48 | 676.03 | 592.26 |
| Cash and cash equivalents | 207.51 | 248.22 | 1 621.90 | 1 394.04 | 1 462.62 |
| Balance sheet total (assets) | 215.84 | 1 679.39 | 1 624.59 | 1 399.04 | 1 470.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 362.46 | - 515.88 | - 609.02 | - 759.36 | - 889.29 |
| Profit of the financial year | - 153.42 | -93.14 | - 150.33 | - 129.93 | 71.38 |
| Shareholders equity total | - 390.88 | - 484.02 | - 634.36 | - 764.29 | - 692.90 |
| Capital loans | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Non-current liabilities total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Current trade creditors | 31.20 | 31.20 | 63.20 | 63.20 | |
| Current owed to participating | 1 600.00 | 1 632.00 | 1 600.00 | 1 600.00 | |
| Other non-interest bearing current liabilities | 106.73 | 32.22 | 95.75 | 0.12 | 0.12 |
| Current liabilities total | 106.73 | 1 663.42 | 1 758.95 | 1 663.32 | 1 663.32 |
| Balance sheet total (liabilities) | 215.84 | 1 679.39 | 1 624.59 | 1 399.04 | 1 470.42 |
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.