Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -6.12 | ||
| Gross profit | - 117.05 | 961.19 | - 246.62 |
| Employee benefit expenses | - 310.26 | ||
| EBIT | -6.12 | 961.19 | - 556.89 |
| Other financial expenses | -1.11 | -19.45 | -0.54 |
| Pre-tax profit | - 118.17 | 941.74 | - 557.43 |
| Income taxes | 70.41 | -5.49 | 122.29 |
| Net earnings | -47.76 | 936.26 | - 435.14 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Development expenditure | 2 758.54 | 5 814.57 | 9 359.84 |
| Intangible assets total | 2 758.54 | 5 814.57 | 9 359.84 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1 984.78 | ||
| Inventories total | 1 984.78 | ||
| Current other receivables | 134.39 | 412.14 | 349.50 |
| Current deferred tax assets | 606.88 | 1 273.72 | 2 053.68 |
| Short term receivables total | 741.27 | 1 685.86 | 2 403.18 |
| Cash and bank deposits | 2 497.90 | 105.87 | 255.41 |
| Cash and cash equivalents | 2 497.90 | 105.87 | 255.41 |
| Balance sheet total (assets) | 5 997.71 | 7 606.30 | 14 003.20 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 152.50 |
| Other reserves | 2 151.66 | 4 535.36 | 7 300.68 |
| Retained earnings | 2 782.01 | 350.55 | 2 894.00 |
| Profit of the financial year | -47.76 | 936.26 | - 435.14 |
| Shareholders equity total | 5 010.91 | 5 947.17 | 9 912.04 |
| Provisions | 521.53 | 1 193.85 | 1 851.52 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 834.37 |
| Current owed to participating | 460.27 | 460.27 | 1 405.27 |
| Current owed to group member | 270.27 | ||
| Other non-interest bearing current liabilities | - 270.27 | ||
| Current liabilities total | 465.27 | 465.27 | 2 239.64 |
| Balance sheet total (liabilities) | 5 997.71 | 7 606.30 | 14 003.20 |
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.