Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -28.22 | - 138.44 | 657.14 | 594.31 |
| Employee benefit expenses | -9.42 | - 123.44 | - 814.53 | - 828.20 |
| EBIT | -37.64 | - 261.88 | - 157.39 | - 233.89 |
| Other financial expenses | -1.08 | -26.33 | -69.58 | -97.21 |
| Pre-tax profit | -38.71 | - 288.20 | - 226.97 | - 331.10 |
| Income taxes | 148.74 | 192.99 | ||
| Net earnings | -38.71 | - 288.20 | -78.22 | - 138.11 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 95.30 | 771.41 | 2 012.28 | 2 909.91 |
| Intangible assets total | 95.30 | 771.41 | 2 012.28 | 2 909.91 |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.83 | 3.54 | 8.70 | 6.97 |
| Short term receivables total | 0.83 | 3.54 | 8.70 | 6.97 |
| Cash and bank deposits | 518.36 | 568.05 | 297.67 | 162.03 |
| Cash and cash equivalents | 518.36 | 568.05 | 297.67 | 162.03 |
| Balance sheet total (assets) | 614.50 | 1 342.99 | 2 318.64 | 3 078.90 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 74.33 | 601.70 | 1 569.58 | 2 209.76 |
| Retained earnings | -74.33 | - 640.41 | -1 896.50 | -2 614.90 |
| Profit of the financial year | -38.71 | - 288.20 | -78.22 | - 138.11 |
| Shareholders equity total | 1.29 | - 286.92 | - 365.14 | - 503.25 |
| Provisions | 80.00 | |||
| Non-current deferred tax liabilities | 550.00 | 1 572.45 | 2 634.50 | 3 428.74 |
| Non-current liabilities total | 550.00 | 1 572.45 | 2 634.50 | 3 428.74 |
| Current trade creditors | 4.46 | 4.46 | ||
| Other non-interest bearing current liabilities | 63.21 | 57.46 | 44.83 | 68.96 |
| Current liabilities total | 63.21 | 57.46 | 49.28 | 73.42 |
| Balance sheet total (liabilities) | 614.50 | 1 342.99 | 2 318.64 | 3 078.90 |
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.