Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4.85 | 84.20 | 43.87 | 31.08 | -26.96 |
| EBIT | -4.85 | 84.20 | 43.87 | 31.08 | -26.96 |
| Other financial income | 0.25 | 0.26 | 0.07 | ||
| Other financial expenses | -0.03 | -0.25 | -0.52 | -1.09 | -0.86 |
| Pre-tax profit | -4.63 | 84.21 | 43.34 | 29.99 | -27.75 |
| Income taxes | 1.02 | -18.53 | -9.58 | -6.66 | 6.11 |
| Net earnings | -3.62 | 65.68 | 33.77 | 23.33 | -21.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 125.00 | ||||
| Long term receivables total | 125.00 | ||||
| Inventories total | |||||
| Current trade debtors | 92.00 | 76.00 | |||
| Current amounts owed by group member comp. | 6.62 | 7.90 | 62.50 | 62.50 | |
| Current other receivables | 3.58 | ||||
| Current deferred tax assets | 1.02 | 6.11 | |||
| Short term receivables total | 7.64 | 7.90 | 92.00 | 138.50 | 72.18 |
| Cash and bank deposits | 46.02 | 24.89 | 104.95 | 83.64 | 110.00 |
| Cash and cash equivalents | 46.02 | 24.89 | 104.95 | 83.64 | 110.00 |
| Balance sheet total (assets) | 53.66 | 157.79 | 196.95 | 222.14 | 182.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -27.73 | -31.34 | 34.34 | 68.11 | 91.44 |
| Profit of the financial year | -3.62 | 65.68 | 33.77 | 23.33 | -21.65 |
| Shareholders equity total | 48.66 | 114.34 | 148.11 | 171.44 | 149.79 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 4.10 | 4.10 | 4.10 | 4.10 |
| Current owed to group member | 10.71 | 20.77 | 28.29 | ||
| Short-term deferred tax liabilities | 18.53 | 9.58 | 6.66 | ||
| Other non-interest bearing current liabilities | 20.82 | 24.46 | 19.17 | ||
| Current liabilities total | 5.00 | 43.45 | 48.84 | 50.70 | 32.39 |
| Balance sheet total (liabilities) | 53.66 | 157.79 | 196.95 | 222.14 | 182.18 |
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.