Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 44.91 | 82.89 | 76.82 | 164.65 | 136.87 |
| External services | -52.53 | -33.61 | -1.91 | -59.04 | -50.18 |
| Gross profit | -7.62 | 49.28 | 74.91 | 105.61 | 86.69 |
| Employee benefit expenses | -54.50 | -32.38 | -95.90 | -85.43 | -90.29 |
| EBIT | -62.11 | 16.90 | -20.99 | 20.18 | -3.60 |
| Other financial expenses | -0.01 | -0.03 | -0.04 | ||
| Pre-tax profit | -62.12 | 16.90 | -21.02 | 20.14 | -3.60 |
| Net earnings | -62.12 | 16.90 | -21.02 | 20.14 | -3.60 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.56 | ||||
| Short term receivables total | 1.56 | ||||
| Cash and bank deposits | 2.08 | 2.01 | 6.07 | 3.65 | 5.03 |
| Cash and cash equivalents | 2.08 | 2.01 | 6.07 | 3.65 | 5.03 |
| Balance sheet total (assets) | 2.08 | 2.01 | 6.07 | 3.65 | 6.59 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | -62.12 | -45.22 | -66.24 | -46.11 | |
| Profit of the financial year | -62.12 | 16.90 | -21.02 | 20.14 | -3.60 |
| Shareholders equity total | -62.12 | -45.22 | -66.24 | -46.11 | -49.70 |
| Non-current liabilities total | |||||
| Current owed to group member | 63.11 | 45.90 | 45.20 | 31.56 | 40.00 |
| Other non-interest bearing current liabilities | 1.09 | 1.33 | 27.12 | 18.20 | 16.29 |
| Current liabilities total | 64.20 | 47.23 | 72.32 | 49.76 | 56.29 |
| Balance sheet total (liabilities) | 2.08 | 2.01 | 6.07 | 3.65 | 6.59 |
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.