Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.75 | 1 045.71 | 237.77 |
| Employee benefit expenses | -48.36 | -1 049.56 | - 255.09 |
| EBIT | -52.11 | -3.85 | -17.32 |
| Other financial expenses | -0.87 | ||
| Pre-tax profit | -52.11 | -4.72 | -17.32 |
| Income taxes | 11.50 | 0.56 | 2.74 |
| Net earnings | -40.61 | -4.16 | -14.58 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 135.45 | 130.26 | |
| Current deferred tax assets | 11.50 | 12.06 | 14.80 |
| Short term receivables total | 11.50 | 147.52 | 145.05 |
| Cash and bank deposits | 3.72 | 62.99 | 6.53 |
| Cash and cash equivalents | 3.72 | 62.99 | 6.53 |
| Balance sheet total (assets) | 15.22 | 210.50 | 151.58 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -0.16 | -40.77 | -44.92 |
| Profit of the financial year | -40.61 | -4.16 | -14.58 |
| Shareholders equity total | -0.77 | -4.92 | -19.50 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 15.99 | 215.43 | 171.09 |
| Current liabilities total | 15.99 | 215.43 | 171.09 |
| Balance sheet total (liabilities) | 15.22 | 210.50 | 151.58 |
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.