Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -49.35 | -2.47 | -0.48 | 50.00 | |
| EBIT | -49.35 | -2.47 | -0.48 | 50.00 | |
| Other financial income | 0.27 | 3.60 | |||
| Other financial expenses | -0.02 | -21.53 | -19.59 | -0.00 | |
| Pre-tax profit | -49.37 | -24.00 | -20.08 | 0.27 | 53.59 |
| Income taxes | 10.86 | 5.28 | 4.42 | -0.06 | -20.50 |
| Net earnings | -38.51 | -18.72 | -15.66 | 0.21 | 33.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.18 | ||||
| Current deferred tax assets | 10.86 | 16.14 | 20.56 | 20.50 | |
| Short term receivables total | 11.04 | 16.14 | 20.56 | 20.50 | |
| Other current investments | 32.51 | 12.91 | 13.18 | ||
| Cash and bank deposits | 2.95 | 1.62 | 1.14 | 1.14 | 0.41 |
| Cash and cash equivalents | 2.95 | 34.13 | 14.05 | 14.32 | 0.41 |
| Balance sheet total (assets) | 13.99 | 50.27 | 34.61 | 34.82 | 0.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -38.51 | -57.23 | -72.89 | -72.68 | |
| Profit of the financial year | -38.51 | -18.72 | -15.66 | 0.21 | 33.09 |
| Shareholders equity total | 1.49 | -17.23 | -32.89 | -32.68 | 0.41 |
| Non-current liabilities total | |||||
| Current owed to participating | 12.50 | 67.50 | 67.50 | 67.50 | |
| Current liabilities total | 12.50 | 67.50 | 67.50 | 67.50 | |
| Balance sheet total (liabilities) | 13.99 | 50.27 | 34.61 | 34.82 | 0.41 |
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.