Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 25.63 | 131.08 | 11.44 |
| Employee benefit expenses | -13.97 | -83.85 | -83.85 |
| EBIT | 11.66 | 47.23 | -72.41 |
| Other financial expenses | -0.32 | -0.89 | -0.60 |
| Pre-tax profit | 11.33 | 46.34 | -73.01 |
| Income taxes | -2.49 | -10.55 | 15.98 |
| Net earnings | 8.85 | 35.79 | -57.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 0.80 | 2.40 | 5.45 | |
| Prepayments and accrued income | 7.64 | |||
| Current deferred tax assets | 15.98 | |||
| Short term receivables total | 8.44 | 2.40 | 21.43 | |
| Cash and bank deposits | 3.28 | 58.08 | 98.41 | 17.67 |
| Cash and cash equivalents | 3.28 | 58.08 | 98.41 | 17.67 |
| Balance sheet total (assets) | 3.28 | 66.52 | 100.81 | 39.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 40.00 |
| Other reserves | 39.00 | |||
| Retained earnings | -30.15 | 5.64 | ||
| Profit of the financial year | 8.85 | 35.79 | -57.03 | |
| Shareholders equity total | 1.00 | 9.85 | 45.64 | -11.40 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.09 | |||
| Short-term deferred tax liabilities | 2.07 | 12.69 | 12.69 | |
| Other non-interest bearing current liabilities | 2.18 | 54.61 | 42.48 | 37.80 |
| Current liabilities total | 2.27 | 56.67 | 55.18 | 50.49 |
| Balance sheet total (liabilities) | 3.28 | 66.52 | 100.81 | 39.10 |
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.