Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 850.70 | 3 697.65 | 1 690.00 | 2 666.25 |
| Employee benefit expenses | - 865.18 | -3 754.92 | -3 624.00 | -2 568.86 |
| Total depreciation | -52.15 | - 156.44 | - 156.00 | - 104.29 |
| EBIT | -66.62 | - 213.71 | -2 090.00 | -6.91 |
| Other financial expenses | -13.51 | -53.38 | -11.00 | -20.18 |
| Pre-tax profit | -80.14 | - 267.09 | -2 101.00 | -27.08 |
| Income taxes | 15.61 | 54.21 | 20.00 | 31.07 |
| Net earnings | -64.52 | - 212.87 | -2 081.00 | 3.99 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 1 355.79 | 1 199.35 | 1 043.00 | |
| Tangible assets total | 1 355.79 | 1 199.35 | 1 043.00 | |
| Other receivables | 240.00 | 240.00 | 240.00 | 240.00 |
| Investments total | 240.00 | 240.00 | 240.00 | 240.00 |
| Non-current other receivables | 553.38 | |||
| Long term receivables total | 553.38 | |||
| Finished products/goods | 807.53 | |||
| Inventories total | 807.53 | |||
| Current trade debtors | 2 947.47 | 5 587.32 | 3 335.00 | 3 829.20 |
| Current amounts owed by group member comp. | 19.00 | |||
| Prepayments and accrued income | 18.66 | 64.08 | 57.00 | 21.18 |
| Current other receivables | 225.69 | 256.28 | 324.00 | 239.44 |
| Current deferred tax assets | 15.61 | 79.53 | 100.00 | 132.60 |
| Short term receivables total | 3 207.43 | 5 987.21 | 3 835.00 | 4 222.41 |
| Cash and bank deposits | 1 678.37 | 1 258.96 | 216.00 | 506.70 |
| Cash and cash equivalents | 1 678.37 | 1 258.96 | 216.00 | 506.70 |
| Balance sheet total (assets) | 6 481.59 | 9 238.90 | 5 334.00 | 5 776.64 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -64.52 | - 277.00 | -2 358.00 | |
| Profit of the financial year | -64.52 | - 212.87 | -2 081.00 | 3.99 |
| Shareholders equity total | -24.52 | - 237.39 | -2 318.00 | -2 314.01 |
| Non-current other liabilities | 1 156.52 | 1 184.98 | ||
| Non-current deferred tax liabilities | 3 003.00 | 2 169.13 | ||
| Non-current liabilities total | 1 156.52 | 1 184.98 | 3 003.00 | 2 169.13 |
| Advances received | 3 392.38 | 6 978.06 | 3 624.00 | 3 956.20 |
| Current trade creditors | 1 610.76 | 671.47 | 383.00 | 1 169.33 |
| Short-term deferred tax liabilities | 9.70 | |||
| Other non-interest bearing current liabilities | 346.45 | 632.08 | 642.00 | 795.99 |
| Current liabilities total | 5 349.60 | 8 291.31 | 4 649.00 | 5 921.52 |
| Balance sheet total (liabilities) | 6 481.59 | 9 238.90 | 5 334.00 | 5 776.64 |
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.