Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.03 | -33.72 | 113.75 | -8.45 | -12.29 |
| Employee benefit expenses | -17.72 | -6.31 | -1.88 | ||
| EBIT | -20.75 | -40.03 | 113.75 | -10.33 | -12.29 |
| Other financial income | 4.25 | ||||
| Other financial expenses | -0.04 | -0.06 | -2.19 | -0.59 | -0.95 |
| Pre-tax profit | -20.79 | -40.09 | 111.56 | -6.67 | -13.24 |
| Income taxes | 4.57 | 7.84 | -23.78 | 1.46 | -20.33 |
| Net earnings | -16.21 | -32.25 | 87.79 | -5.20 | -33.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 791.36 | 478.63 | 320.37 | 299.31 | 188.99 |
| Inventories total | 791.36 | 478.63 | 320.37 | 299.31 | 188.99 |
| Current trade debtors | 123.27 | 119.86 | 82.31 | 125.75 | 8.51 |
| Current amounts owed by group member comp. | 6.33 | 6.70 | |||
| Current deferred tax assets | 72.42 | 80.27 | 57.87 | 59.34 | 39.01 |
| Short term receivables total | 202.02 | 206.83 | 140.18 | 185.09 | 47.52 |
| Cash and bank deposits | 31.28 | 46.57 | 13.34 | 11.90 | 5.74 |
| Cash and cash equivalents | 31.28 | 46.57 | 13.34 | 11.90 | 5.74 |
| Balance sheet total (assets) | 1 024.65 | 732.03 | 473.90 | 496.29 | 242.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 233.98 | - 250.19 | - 287.69 | - 199.90 | - 205.11 |
| Profit of the financial year | -16.21 | -32.25 | 87.79 | -5.20 | -33.57 |
| Shareholders equity total | - 200.19 | - 232.44 | - 149.90 | - 155.11 | - 188.68 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 134.69 | 865.49 | 570.25 | 575.75 | 341.85 |
| Current owed to participating | 2.25 | 2.25 | 2.25 | ||
| Other non-interest bearing current liabilities | 90.16 | 98.98 | 51.30 | 73.40 | 86.83 |
| Current liabilities total | 1 224.85 | 964.47 | 623.80 | 651.40 | 430.92 |
| Balance sheet total (liabilities) | 1 024.65 | 732.03 | 473.90 | 496.29 | 242.24 |
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.