Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 614.00 | 614.00 | 612.00 | 147.00 | 29.48 |
| Employee benefit expenses | - 614.00 | - 612.00 | - 442.00 | - 168.00 | -14.73 |
| EBIT | 2.00 | 170.00 | -21.00 | 14.74 | |
| Other financial expenses | -1.00 | -1.00 | -2.00 | -0.84 | |
| Pre-tax profit | 1.00 | 169.00 | -23.00 | 13.90 | |
| Income taxes | -37.00 | ||||
| Net earnings | 1.00 | 132.00 | -23.00 | 13.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 130.00 | 18.00 | 120.00 | 16.00 | |
| Current deferred tax assets | 1.00 | ||||
| Short term receivables total | 130.00 | 18.00 | 121.00 | 16.00 | |
| Cash and bank deposits | 298.00 | 356.00 | 329.00 | 126.00 | 137.59 |
| Cash and cash equivalents | 298.00 | 356.00 | 329.00 | 126.00 | 137.59 |
| Balance sheet total (assets) | 428.00 | 374.00 | 450.00 | 142.00 | 137.59 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | 33.00 | 34.00 | -79.00 | 53.00 | 29.59 |
| Profit of the financial year | 1.00 | 132.00 | -23.00 | 13.90 | |
| Shareholders equity total | 113.00 | 115.00 | 246.00 | 110.00 | 123.49 |
| Non-current deferred tax liabilities | 37.00 | ||||
| Non-current liabilities total | 37.00 | ||||
| Current trade creditors | 18.00 | 18.00 | 21.00 | 18.00 | 10.00 |
| Other non-interest bearing current liabilities | 297.00 | 241.00 | 146.00 | 14.00 | 4.11 |
| Current liabilities total | 315.00 | 259.00 | 167.00 | 32.00 | 14.11 |
| Balance sheet total (liabilities) | 428.00 | 374.00 | 450.00 | 142.00 | 137.59 |
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.