Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -22.06 | -33.52 | 19.24 | 50.33 | 28.68 |
| Total depreciation | -7.00 | -7.00 | -13.75 | -6.75 | -6.75 |
| EBIT | -29.06 | -40.52 | 5.49 | 43.58 | 21.93 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -0.51 | -0.46 | -0.34 | -0.05 | |
| Pre-tax profit | -29.57 | -40.99 | 5.14 | 43.53 | 21.94 |
| Income taxes | 6.51 | 9.02 | -1.13 | -9.57 | -4.81 |
| Net earnings | -23.06 | -31.97 | 4.01 | 33.95 | 17.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 14.00 | 7.00 | 13.50 | 6.75 | |
| Tangible assets total | 14.00 | 7.00 | 13.50 | 6.75 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 673.44 | 121.30 | 69.06 | 262.93 | 114.55 |
| Current other receivables | 5.82 | ||||
| Current deferred tax assets | 6.51 | 15.52 | 14.39 | 4.81 | |
| Short term receivables total | 679.94 | 136.82 | 89.26 | 267.75 | 114.55 |
| Cash and bank deposits | 24.05 | 96.34 | 30.32 | 2.21 | 5.66 |
| Cash and cash equivalents | 24.05 | 96.34 | 30.32 | 2.21 | 5.66 |
| Balance sheet total (assets) | 717.99 | 240.16 | 133.08 | 276.70 | 120.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -23.06 | -55.03 | -51.02 | -17.07 | |
| Profit of the financial year | -23.06 | -31.97 | 4.01 | 33.95 | 17.13 |
| Shareholders equity total | 26.94 | -5.03 | -1.02 | 32.93 | 50.06 |
| Non-current liabilities total | |||||
| Current trade creditors | 550.82 | 180.17 | 84.10 | 236.86 | 61.44 |
| Current owed to participating | 60.00 | ||||
| Other non-interest bearing current liabilities | 80.23 | 65.02 | 50.00 | 6.91 | 8.71 |
| Current liabilities total | 691.05 | 245.19 | 134.10 | 243.77 | 70.15 |
| Balance sheet total (liabilities) | 717.99 | 240.16 | 133.08 | 276.70 | 120.22 |
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.