Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 461.09 | 271.25 | -24.83 | 380.03 | 804.79 |
| Employee benefit expenses | - 818.82 | - 434.98 | -1.15 | - 322.92 | - 785.78 |
| Total depreciation | -1.47 | ||||
| EBIT | - 357.74 | - 163.73 | -25.98 | 57.10 | 17.54 |
| Other financial expenses | -2.87 | -14.71 | -0.07 | -0.14 | |
| Pre-tax profit | - 360.61 | - 178.44 | -26.05 | 56.97 | 17.54 |
| Net earnings | - 360.61 | - 178.44 | -26.05 | 56.97 | 17.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 69.22 | ||||
| Tangible assets total | 69.22 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 13.00 | 51.00 | 53.40 | ||
| Inventories total | 13.00 | 51.00 | 53.40 | ||
| Current trade debtors | 14.33 | ||||
| Current other receivables | 2.15 | 13.24 | 4.75 | 2.84 | 32.86 |
| Short term receivables total | 2.15 | 13.24 | 4.75 | 2.84 | 47.19 |
| Cash and bank deposits | 103.77 | 38.94 | 0.77 | 222.94 | 109.76 |
| Cash and cash equivalents | 103.77 | 38.94 | 0.77 | 222.94 | 109.76 |
| Balance sheet total (assets) | 118.92 | 52.18 | 5.52 | 276.78 | 279.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 49.35 | - 129.09 | - 155.14 | -98.17 | |
| Profit of the financial year | - 360.61 | - 178.44 | -26.05 | 56.97 | 17.54 |
| Shareholders equity total | - 310.61 | -79.09 | - 105.14 | -48.17 | -30.63 |
| Provisions | 0.00 | ||||
| Non-current other liabilities | 3.75 | ||||
| Non-current liabilities total | 3.75 | ||||
| Current trade creditors | 74.14 | 8.00 | 15.00 | 46.94 | 49.31 |
| Current owed to group member | 200.75 | 6.50 | 2.29 | 62.64 | 68.67 |
| Other non-interest bearing current liabilities | 150.88 | 116.77 | 93.37 | 215.37 | 192.22 |
| Current liabilities total | 425.78 | 131.27 | 110.65 | 324.95 | 310.21 |
| Balance sheet total (liabilities) | 118.92 | 52.18 | 5.52 | 276.78 | 279.57 |
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.