Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 70.60 | 272.39 | 28.79 |
| Employee benefit expenses | - 315.98 | - 151.88 | -0.10 |
| EBIT | - 245.37 | 120.50 | 28.69 |
| Other financial income | 0.23 | 0.14 | |
| Other financial expenses | -0.00 | -8.87 | |
| Pre-tax profit | - 245.15 | 111.64 | 28.84 |
| Net earnings | - 245.15 | 111.64 | 28.84 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 20.07 | 23.57 | |
| Short term receivables total | 20.07 | 23.57 | |
| Cash and bank deposits | 38.89 | 128.96 | 29.86 |
| Cash and cash equivalents | 38.89 | 128.96 | 29.86 |
| Balance sheet total (assets) | 58.95 | 152.53 | 29.86 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 245.15 | - 133.51 | |
| Profit of the financial year | - 245.15 | 111.64 | 28.84 |
| Shareholders equity total | - 165.14 | -53.51 | -24.67 |
| Non-current liabilities total | |||
| Current trade creditors | 8.00 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 216.10 | 198.04 | 46.53 |
| Current liabilities total | 224.10 | 206.04 | 54.53 |
| Balance sheet total (liabilities) | 58.95 | 152.53 | 29.86 |
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.