Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -96.86 | -86.89 | 8.65 | 118.29 | 270.10 |
| Total depreciation | - 132.49 | - 108.51 | -73.61 | -39.59 | -26.86 |
| EBIT | - 229.35 | - 195.40 | -64.95 | 78.70 | 243.24 |
| Other financial expenses | -34.33 | -40.43 | -43.22 | -58.08 | -21.52 |
| Pre-tax profit | - 263.68 | - 235.84 | - 108.18 | 20.62 | 221.72 |
| Income taxes | 29.00 | 25.94 | 11.90 | -2.27 | |
| Net earnings | - 234.67 | - 209.90 | -96.28 | 18.35 | 221.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 248.57 | 140.06 | 66.45 | 26.86 | |
| Intangible assets total | 248.57 | 140.06 | 66.45 | 26.86 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 20.00 | 20.00 | 20.00 | 20.00 | |
| Inventories total | 20.00 | 20.00 | 20.00 | 20.00 | |
| Current trade debtors | 11.76 | 24.75 | 122.25 | ||
| Current other receivables | 16.28 | 21.60 | 0.55 | ||
| Current deferred tax assets | 140.67 | 166.61 | 178.51 | 187.24 | 176.24 |
| Short term receivables total | 168.71 | 212.96 | 179.06 | 187.24 | 298.49 |
| Balance sheet total (assets) | 437.28 | 373.02 | 265.52 | 234.10 | 298.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 782.58 | -1 017.25 | -1 227.15 | -1 323.42 | -1 305.08 |
| Profit of the financial year | - 234.67 | - 209.90 | -96.28 | 18.35 | 221.72 |
| Shareholders equity total | - 892.25 | -1 102.15 | -1 198.42 | -1 180.08 | - 958.36 |
| Non-current owed to group member | 884.70 | ||||
| Non-current other liabilities | 967.57 | ||||
| Non-current liabilities total | 967.57 | 884.70 | |||
| Current trade creditors | 7.50 | 60.55 | 8.00 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 1 322.03 | 1 414.62 | 488.37 | 521.47 | 1 248.85 |
| Current liabilities total | 1 329.53 | 1 475.17 | 496.37 | 529.47 | 1 256.85 |
| Balance sheet total (liabilities) | 437.28 | 373.02 | 265.52 | 234.10 | 298.49 |
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.