Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -49.50 | -57.13 | - 125.13 | -2 021.75 | -2 683.07 |
| EBIT | -49.50 | -57.13 | - 125.13 | -2 021.75 | -2 683.07 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -2.36 | -4.65 | -3.46 | -8.04 | -7.84 |
| Pre-tax profit | -51.86 | -61.78 | - 128.58 | -2 029.79 | -2 690.91 |
| Income taxes | 11.41 | 13.59 | 28.29 | 448.15 | -18.72 |
| Net earnings | -40.45 | -48.19 | - 100.30 | -1 581.64 | -2 709.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 23.86 | ||||
| Current other receivables | 2.00 | 8.02 | 8.32 | 18.59 | 40.04 |
| Current deferred tax assets | 11.41 | 23.86 | 28.29 | 500.30 | 481.58 |
| Short term receivables total | 13.41 | 31.88 | 60.47 | 518.89 | 521.62 |
| Cash and bank deposits | 135.70 | 68.35 | 514.52 | 2 917.04 | 4 068.95 |
| Cash and cash equivalents | 135.70 | 68.35 | 514.52 | 2 917.04 | 4 068.95 |
| Balance sheet total (assets) | 149.11 | 100.22 | 574.99 | 3 435.94 | 4 590.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 4 003.83 | ||||
| Retained earnings | 122.07 | 81.61 | 333.42 | 2 648.36 | 1 066.73 |
| Profit of the financial year | -40.45 | -48.19 | - 100.30 | -1 581.64 | -2 709.63 |
| Shareholders equity total | 131.62 | 83.42 | 283.13 | 1 116.73 | 2 410.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.49 | 16.80 | 91.86 | 2 024.91 | 162.88 |
| Current owed to group member | 200.00 | 294.30 | 1 998.86 | ||
| Other non-interest bearing current liabilities | 17.89 | ||||
| Current liabilities total | 17.49 | 16.80 | 291.86 | 2 319.21 | 2 179.63 |
| Balance sheet total (liabilities) | 149.11 | 100.22 | 574.99 | 3 435.94 | 4 590.56 |
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.