Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -43.42 | 124.51 | 59.44 |
| Total depreciation | -16.56 | -16.77 | -16.56 |
| EBIT | -59.99 | 107.74 | 42.88 |
| Other financial expenses | -16.15 | -18.64 | -10.04 |
| Pre-tax profit | -76.13 | 89.10 | 32.84 |
| Income taxes | 16.60 | -19.64 | -5.68 |
| Net earnings | -59.53 | 69.46 | 27.16 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Development expenditure | 149.06 | 132.50 | 115.94 |
| Intangible assets total | 149.06 | 132.50 | 115.94 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 111.60 | 110.85 | |
| Finished products/goods | 43.05 | ||
| Inventories total | 43.05 | 111.60 | 110.85 |
| Current trade debtors | 65.32 | 103.03 | 22.23 |
| Current other receivables | 12.20 | ||
| Current deferred tax assets | 16.60 | ||
| Short term receivables total | 94.12 | 103.03 | 22.23 |
| Cash and bank deposits | 268.90 | 142.90 | 25.22 |
| Cash and cash equivalents | 268.90 | 142.90 | 25.22 |
| Balance sheet total (assets) | 555.13 | 490.03 | 274.23 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 42.00 | 42.00 |
| Retained earnings | -21.53 | 47.93 | |
| Profit of the financial year | -59.53 | 69.46 | 27.16 |
| Shareholders equity total | -19.53 | 89.93 | 117.09 |
| Provisions | 3.04 | 3.04 | |
| Non-current deferred tax liabilities | 5.68 | ||
| Non-current liabilities total | 5.68 | ||
| Current trade creditors | 24.58 | 14.76 | 30.87 |
| Current owed to participating | 357.57 | 116.27 | |
| Other non-interest bearing current liabilities | 550.09 | 24.72 | 1.29 |
| Current liabilities total | 574.66 | 397.06 | 148.43 |
| Balance sheet total (liabilities) | 555.13 | 490.03 | 274.23 |
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.