Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 212.28 | -70.62 | - 164.71 | - 144.95 | -5.54 |
| Employee benefit expenses | - 276.65 | - 450.50 | - 839.77 | - 944.69 | - 955.64 |
| Total depreciation | -1.94 | -3.03 | -6.06 | -11.58 | -29.30 |
| EBIT | -66.32 | - 524.15 | -1 010.53 | -1 101.23 | - 990.48 |
| Other financial expenses | -0.74 | -0.40 | -1.67 | -1.53 | -0.28 |
| Pre-tax profit | -67.06 | - 524.55 | -1 012.20 | -1 102.77 | - 990.76 |
| Income taxes | 14.20 | 115.10 | 280.23 | 1.60 | 57.06 |
| Net earnings | -52.86 | - 409.45 | - 731.97 | -1 101.17 | - 933.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.24 | 13.21 | 7.16 | 102.05 | 72.75 |
| Tangible assets total | 16.24 | 13.21 | 7.16 | 102.05 | 72.75 |
| Other receivables | -0.00 | -0.00 | |||
| Investments total | -0.00 | -0.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 6.97 | ||||
| Current other receivables | -6.97 | 14.47 | 9.40 | 28.38 | 13.40 |
| Current deferred tax assets | 14.20 | 129.30 | 411.13 | 57.06 | |
| Short term receivables total | 14.20 | 143.77 | 420.54 | 28.38 | 70.45 |
| Cash and bank deposits | 138.96 | 8.00 | 54.06 | 66.17 | 53.39 |
| Cash and cash equivalents | 138.96 | 8.00 | 54.06 | 66.17 | 53.39 |
| Balance sheet total (assets) | 169.40 | 164.99 | 481.75 | 196.60 | 196.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -24.43 | -77.29 | - 486.74 | -1 218.71 | -2 319.88 |
| Profit of the financial year | -52.86 | - 409.45 | - 731.97 | -1 101.17 | - 933.70 |
| Shareholders equity total | -27.29 | - 436.74 | -1 168.71 | -2 269.87 | -3 203.57 |
| Provisions | 1.60 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 4.50 | 8.70 | 8.00 | ||
| Current owed to group member | 83.03 | 483.03 | 1 583.03 | 2 426.89 | 3 321.89 |
| Other non-interest bearing current liabilities | 113.66 | 118.70 | 61.33 | 30.88 | 70.28 |
| Current liabilities total | 196.69 | 601.73 | 1 648.86 | 2 466.48 | 3 400.17 |
| Balance sheet total (liabilities) | 169.40 | 164.99 | 481.75 | 196.60 | 196.60 |
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.