Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 46.68 | 30.50 | -16.93 | - 427.25 | -9.22 |
| EBIT | 46.68 | 30.50 | -16.93 | - 427.25 | -9.22 |
| Other financial income | 0.13 | 3.00 | 335.45 | ||
| Other financial expenses | -0.80 | -1.51 | -1.59 | -17.19 | -4.27 |
| Pre-tax profit | 46.02 | 29.00 | -15.52 | - 444.45 | 321.96 |
| Income taxes | -10.13 | -6.38 | 3.41 | -39.18 | |
| Net earnings | 35.89 | 22.62 | -12.10 | - 483.63 | 321.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 69.49 | 74.67 | |||
| Prepayments and accrued income | 59.60 | 68.18 | 65.74 | ||
| Current other receivables | 0.08 | 1.95 | 1.81 | 1.40 | |
| Current deferred tax assets | 42.14 | 35.77 | 39.18 | ||
| Short term receivables total | 101.74 | 173.51 | 181.53 | 1.81 | 1.40 |
| Cash and bank deposits | 64.64 | 14.60 | 3.60 | 0.13 | 0.13 |
| Cash and cash equivalents | 64.64 | 14.60 | 3.60 | 0.13 | 0.13 |
| Balance sheet total (assets) | 166.38 | 188.11 | 185.13 | 1.94 | 1.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -64.45 | -28.56 | -5.95 | -18.05 | - 501.67 |
| Profit of the financial year | 35.89 | 22.62 | -12.10 | - 483.63 | 321.96 |
| Shareholders equity total | 96.44 | 119.05 | 106.95 | - 376.67 | -54.71 |
| Non-current deferred tax liabilities | 294.58 | ||||
| Non-current liabilities total | 294.58 | ||||
| Current loans from credit institutions | 25.00 | 38.16 | |||
| Current trade creditors | 8.00 | 9.63 | 18.75 | 18.16 | 18.08 |
| Short-term deferred tax liabilities | 0.00 | ||||
| Other non-interest bearing current liabilities | 61.95 | 59.43 | 59.44 | 40.87 | |
| Current liabilities total | 69.94 | 69.06 | 78.19 | 84.04 | 56.24 |
| Balance sheet total (liabilities) | 166.38 | 188.11 | 185.13 | 1.94 | 1.52 |
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.