Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 120.33 | -59.27 | - 150.07 |
| Total depreciation | -47.11 | -51.86 | -41.20 |
| EBIT | - 167.43 | - 111.13 | - 191.27 |
| Other financial expenses | -7.66 | -17.57 | -23.85 |
| Pre-tax profit | - 175.09 | - 128.70 | - 215.11 |
| Net earnings | - 175.09 | - 128.70 | - 215.11 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 99.50 | 78.96 | 58.42 |
| Machinery and equipment | 41.06 | 32.10 | 23.14 |
| Tangible assets total | 140.56 | 111.06 | 81.56 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 192.21 | 342.97 | 333.63 |
| Inventories total | 192.21 | 342.97 | 333.63 |
| Prepayments and accrued income | 2.88 | 2.93 | 3.79 |
| Current other receivables | 125.22 | 6.54 | 15.26 |
| Short term receivables total | 128.10 | 9.46 | 19.05 |
| Cash and bank deposits | 10.80 | 0.68 | 0.19 |
| Cash and cash equivalents | 10.80 | 0.68 | 0.19 |
| Balance sheet total (assets) | 471.68 | 464.18 | 434.44 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 175.09 | - 303.79 | |
| Profit of the financial year | - 175.09 | - 128.70 | - 215.11 |
| Shareholders equity total | - 135.09 | - 263.79 | - 478.91 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 189.78 | 221.03 | 211.57 |
| Current trade creditors | 74.09 | 18.96 | 23.42 |
| Current owed to participating | 2.92 | 57.86 | 173.72 |
| Current owed to group member | 327.97 | 392.66 | 451.33 |
| Other non-interest bearing current liabilities | 12.00 | 37.46 | 53.31 |
| Current liabilities total | 606.77 | 727.98 | 913.34 |
| Balance sheet total (liabilities) | 471.68 | 464.18 | 434.44 |
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.