Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.68 | 34.18 | 22.43 |
| EBIT | -9.68 | 34.18 | 22.43 |
| Other financial income | -0.32 | -0.38 | -0.51 |
| Other financial expenses | -3.79 | -3.53 | -4.65 |
| Pre-tax profit | -13.79 | 30.27 | 17.27 |
| Income taxes | 3.03 | -6.69 | -3.85 |
| Net earnings | -10.76 | 23.59 | 13.42 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 25.01 | 25.01 | 15.00 |
| Inventories total | 25.01 | 25.01 | 15.00 |
| Current trade debtors | 38.50 | ||
| Current deferred tax assets | 3.03 | ||
| Short term receivables total | 3.03 | 38.50 | |
| Cash and bank deposits | 8.61 | 34.01 | 27.19 |
| Cash and cash equivalents | 8.61 | 34.01 | 27.19 |
| Balance sheet total (assets) | 36.66 | 59.02 | 80.69 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -10.76 | 12.83 | |
| Profit of the financial year | -10.76 | 23.59 | 13.42 |
| Shareholders equity total | 29.24 | 52.83 | 66.25 |
| Non-current liabilities total | |||
| Current trade creditors | 0.20 | 0.15 | |
| Current owed to participating | 3.68 | ||
| Current owed to group member | 3.81 | ||
| Short-term deferred tax liabilities | 3.81 | 4.15 | |
| Other non-interest bearing current liabilities | 3.74 | 2.18 | 6.34 |
| Current liabilities total | 7.42 | 6.20 | 14.45 |
| Balance sheet total (liabilities) | 36.66 | 59.02 | 80.69 |
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.