Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 294.11 | - 314.85 | -13.81 | -13.14 |
| EBIT | 294.11 | - 314.85 | -13.81 | -13.14 |
| Other financial income | 0.71 | |||
| Other financial expenses | -0.90 | -1.02 | -3.18 | -7.44 |
| Pre-tax profit | 293.91 | - 315.87 | -16.99 | -20.58 |
| Income taxes | -68.49 | 69.49 | 3.74 | 4.53 |
| Net earnings | 225.43 | - 246.38 | -13.25 | -16.05 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 1 274.75 | 55.16 | 22.91 | 22.91 |
| Current other receivables | 129.13 | 22.87 | 0.23 | 0.26 |
| Current deferred tax assets | 69.49 | 3.74 | 8.27 | |
| Short term receivables total | 1 403.87 | 147.52 | 26.87 | 31.43 |
| Cash and bank deposits | 6.17 | 106.56 | 1.84 | 2.91 |
| Cash and cash equivalents | 6.17 | 106.56 | 1.84 | 2.91 |
| Balance sheet total (assets) | 1 410.04 | 254.08 | 28.71 | 34.35 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 225.00 | |||
| Retained earnings | - 225.00 | 0.43 | - 245.95 | -9.21 |
| Profit of the financial year | 225.43 | - 246.38 | -13.25 | -16.05 |
| Shareholders equity total | 265.43 | - 205.95 | - 219.21 | 14.74 |
| Non-current liabilities total | ||||
| Current trade creditors | 9.88 | 10.00 | 10.00 | |
| Current owed to group member | 691.34 | 450.15 | 237.91 | 9.61 |
| Short-term deferred tax liabilities | 68.49 | |||
| Other non-interest bearing current liabilities | 384.79 | 0.00 | ||
| Current liabilities total | 1 144.62 | 460.04 | 247.91 | 19.61 |
| Balance sheet total (liabilities) | 1 410.04 | 254.08 | 28.71 | 34.35 |
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.