Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -26.25 | 4 614.18 | 4 406.79 | 1 079.45 | 4 352.44 |
| Employee benefit expenses | -36.00 | -36.00 | -1 315.70 | -2 467.72 | -2 502.13 |
| Total depreciation | -2 018.01 | -2 631.03 | -3 872.45 | -3 897.72 | -5 605.03 |
| EBIT | -2 080.26 | 1 947.15 | - 781.35 | -5 285.99 | -3 754.71 |
| Other financial expenses | - 256.90 | -40.68 | - 103.64 | -3.08 | - 215.80 |
| Pre-tax profit | -2 337.16 | 1 906.47 | - 885.00 | -5 289.07 | -3 970.51 |
| Income taxes | 469.75 | - 415.49 | 235.19 | 1 071.82 | 981.25 |
| Net earnings | -1 867.41 | 1 490.97 | - 649.81 | -4 217.25 | -2 989.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 8 234.19 | 7 985.58 | 7 364.95 | 11 502.55 | 10 335.16 |
| Intangible assets total | 8 234.19 | 7 985.58 | 7 364.95 | 11 502.55 | 10 335.16 |
| Buildings | 359.89 | 268.00 | 153.15 | 734.84 | 1 248.74 |
| Machinery and equipment | 169.60 | 190.07 | 81.98 | 85.65 | 50.49 |
| Tangible assets total | 529.49 | 458.07 | 235.12 | 820.49 | 1 299.23 |
| Other receivables | 125.00 | ||||
| Investments total | 125.00 | ||||
| Non-current other receivables | 125.00 | 125.00 | 125.00 | ||
| Long term receivables total | 125.00 | 125.00 | 125.00 | ||
| Inventories total | |||||
| Current trade debtors | 1 332.00 | ||||
| Current amounts owed by group member comp. | 35 916.21 | 948.09 | 1 271.03 | ||
| Prepayments and accrued income | 114.34 | 97.23 | 76.59 | ||
| Current other receivables | 703.18 | 950.00 | 2 164.51 | 1 309.17 | 899.26 |
| Current deferred tax assets | 562.84 | 1 701.61 | 15.66 | 2 049.49 | 756.69 |
| Short term receivables total | 1 266.02 | 38 567.81 | 4 574.60 | 3 455.90 | 3 003.58 |
| Cash and bank deposits | 1 840.73 | 8 189.52 | 2 180.95 | 1 355.16 | 658.48 |
| Cash and cash equivalents | 1 840.73 | 8 189.52 | 2 180.95 | 1 355.16 | 658.48 |
| Balance sheet total (assets) | 11 995.44 | 55 325.99 | 14 480.62 | 17 259.10 | 15 296.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 6 422.67 | 6 228.75 | 5 744.66 | 8 971.99 | 8 061.43 |
| Retained earnings | -6 500.54 | -8 174.03 | -6 198.97 | -15 452.38 | -18 759.06 |
| Profit of the financial year | -1 867.41 | 1 490.97 | - 649.81 | -4 217.25 | -2 989.26 |
| Shareholders equity total | -1 865.28 | - 374.31 | -1 024.12 | -10 617.63 | -13 606.89 |
| Provisions | 685.62 | 1 777.54 | 1 550.17 | 2 520.03 | 2 287.67 |
| Non-current liabilities total | |||||
| Current trade creditors | 981.89 | 300.66 | 433.95 | 820.58 | 1 010.60 |
| Current owed to participating | 1 383.80 | 1 057.77 | |||
| Current owed to group member | 10 770.17 | 56.74 | 13 259.74 | 23 295.37 | 24 765.55 |
| Short-term deferred tax liabilities | 462.33 | 7.85 | |||
| Other non-interest bearing current liabilities | 39.24 | 52 045.25 | 253.04 | 1 240.75 | 839.53 |
| Current liabilities total | 13 175.10 | 53 922.75 | 13 954.57 | 25 356.70 | 26 615.68 |
| Balance sheet total (liabilities) | 11 995.44 | 55 325.99 | 14 480.62 | 17 259.10 | 15 296.46 |
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.