Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 13.00 | 15.00 | 17.00 | 22.00 | 13.40 |
| Gross profit | 13.00 | 15.00 | 17.00 | 22.00 | 13.40 |
| Costs of management | -29.00 | -51.00 | -65.00 | - 105.00 | -66.39 |
| EBIT | -16.00 | -36.00 | -48.00 | -83.00 | -52.99 |
| Other financial income | 6.00 | ||||
| Other financial expenses | 8.00 | -11.00 | 75.81 | ||
| Income from other inv. held as non-curr. assets | 5.00 | 3.00 | 169.00 | 52.00 | 5.17 |
| Exchange rate differences | 54.00 | 62.00 | |||
| Pre-tax profit | 43.00 | 35.00 | 127.00 | - 122.00 | 26.83 |
| Income taxes | -10.00 | -8.00 | 30.00 | -2.00 | |
| Net earnings | 33.00 | 27.00 | 157.00 | - 124.00 | 26.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.00 | 2.00 | -35.00 | 0.00 | 3.36 |
| Current deferred tax assets | 1.14 | ||||
| Short term receivables total | 1.00 | 2.00 | -35.00 | 0.00 | 4.50 |
| Other current investments | 147.00 | 165.00 | 288.00 | 0.15 | 157.07 |
| Cash and bank deposits | 16.00 | 23.00 | 57.00 | 0.00 | 23.76 |
| Cash and cash equivalents | 163.00 | 188.00 | 345.00 | 0.15 | 180.83 |
| Balance sheet total (assets) | 164.00 | 190.00 | 310.00 | 0.16 | 185.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 0.13 | 125.00 |
| Retained earnings | -2.00 | 31.00 | 124.03 | 33.50 | |
| Profit of the financial year | 33.00 | 27.00 | 157.00 | - 124.00 | 26.83 |
| Shareholders equity total | 156.00 | 183.00 | 282.00 | 0.16 | 185.33 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 8.00 | 7.00 | 28.00 | ||
| Current liabilities total | 8.00 | 7.00 | 28.00 | ||
| Balance sheet total (liabilities) | 164.00 | 190.00 | 310.00 | 0.16 | 185.33 |
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.