Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 19.22 | 59.08 | 105.37 |
| External services | -41.54 | - 131.77 | - 187.71 |
| Gross profit | -22.32 | -72.69 | -82.34 |
| EBIT | -22.32 | -72.69 | -82.34 |
| Other financial expenses | -0.18 | -0.19 | |
| Pre-tax profit | -22.50 | -72.89 | -82.34 |
| Income taxes | 4.77 | 15.89 | 18.11 |
| Net earnings | -17.73 | -56.99 | -64.22 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 4.50 | 8.92 | 21.42 |
| Current other receivables | 35.06 | 22.04 | 58.31 |
| Short term receivables total | 39.56 | 30.96 | 79.73 |
| Cash and bank deposits | 28.20 | 22.53 | 22.86 |
| Cash and cash equivalents | 28.20 | 22.53 | 22.86 |
| Balance sheet total (assets) | 67.76 | 53.49 | 102.59 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -17.73 | -74.73 | |
| Profit of the financial year | -17.73 | -56.99 | -64.22 |
| Shareholders equity total | 22.27 | -34.73 | -98.95 |
| Non-current liabilities total | |||
| Current trade creditors | 34.38 | ||
| Current owed to participating | 45.49 | 88.17 | 167.12 |
| Other non-interest bearing current liabilities | 0.05 | 0.05 | |
| Current liabilities total | 45.49 | 88.22 | 201.54 |
| Balance sheet total (liabilities) | 67.76 | 53.49 | 102.59 |
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.