Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.87 | 9.00 | 8.44 | 8.87 | 3.94 |
| EBIT | -6.87 | 9.00 | 8.44 | 8.87 | 3.94 |
| Other financial expenses | -0.52 | -0.32 | -0.47 | -0.36 | 2.32 |
| Pre-tax profit | -7.39 | 8.67 | 7.96 | 8.51 | 6.27 |
| Income taxes | 1.61 | -1.91 | -1.72 | -1.85 | -1.39 |
| Net earnings | -5.78 | 6.77 | 6.24 | 6.65 | 4.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.61 | 0.28 | |||
| Short term receivables total | 1.61 | 0.28 | |||
| Cash and bank deposits | 83.47 | 77.90 | 105.94 | 110.11 | 112.10 |
| Cash and cash equivalents | 83.47 | 77.90 | 105.94 | 110.11 | 112.10 |
| Balance sheet total (assets) | 85.09 | 77.90 | 106.22 | 110.11 | 112.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 14.61 | 8.84 | 15.60 | 21.84 | 28.49 |
| Profit of the financial year | -5.78 | 6.77 | 6.24 | 6.65 | 4.88 |
| Shareholders equity total | 58.84 | 65.60 | 71.84 | 78.49 | 83.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.25 | 12.00 | 32.63 | 29.75 | 27.34 |
| Other non-interest bearing current liabilities | 0.30 | 1.75 | 1.87 | 1.39 | |
| Current liabilities total | 26.25 | 12.30 | 34.38 | 31.62 | 28.72 |
| Balance sheet total (liabilities) | 85.09 | 77.90 | 106.22 | 110.11 | 112.10 |
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.