Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 436.37 | 285.18 | 136.50 | -3.28 | -15.46 |
| Employee benefit expenses | - 350.03 | - 348.41 | - 157.66 | -55.16 | -18.88 |
| EBIT | 86.34 | -63.23 | -21.15 | -58.44 | -34.34 |
| Other financial income | 99.70 | 367.29 | 157.34 | 50.04 | 97.64 |
| Other financial expenses | - 186.04 | -7.18 | - 169.88 | - 103.07 | -57.56 |
| Pre-tax profit | 296.88 | -33.69 | - 111.47 | 5.73 | |
| Income taxes | -0.09 | -65.47 | 7.08 | -29.37 | |
| Net earnings | -0.09 | 231.41 | -26.60 | - 140.84 | 5.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.54 | ||||
| Current other receivables | 55.53 | 8.65 | 4.97 | 7.01 | |
| Current deferred tax assets | 27.82 | 22.26 | 56.54 | 8.17 | 6.67 |
| Short term receivables total | 27.82 | 77.79 | 65.19 | 13.14 | 17.23 |
| Other current investments | 1 016.12 | 1 119.67 | 970.84 | 768.24 | 801.44 |
| Cash and bank deposits | 97.17 | 223.54 | 86.47 | 168.39 | 157.33 |
| Cash and cash equivalents | 1 113.28 | 1 343.20 | 1 057.30 | 936.63 | 958.78 |
| Balance sheet total (assets) | 1 141.11 | 1 421.00 | 1 122.49 | 949.76 | 976.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 368.86 | 368.77 | 600.18 | 573.58 | 432.74 |
| Profit of the financial year | -0.09 | 231.41 | -26.60 | - 140.84 | 5.73 |
| Shareholders equity total | 448.77 | 680.18 | 653.58 | 512.74 | 518.48 |
| Non-current other liabilities | 284.00 | 284.00 | |||
| Non-current liabilities total | 284.00 | 284.00 | |||
| Current trade creditors | 11.80 | 35.70 | 13.08 | 12.00 | 16.00 |
| Current owed to participating | 347.23 | 369.77 | 424.12 | 441.02 | |
| Short-term deferred tax liabilities | 7.41 | 33.88 | |||
| Other non-interest bearing current liabilities | 389.13 | 40.00 | 86.06 | 0.90 | 0.51 |
| Current liabilities total | 408.34 | 456.82 | 468.91 | 437.03 | 457.53 |
| Balance sheet total (liabilities) | 1 141.11 | 1 421.00 | 1 122.49 | 949.76 | 976.00 |
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.