Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 231.64 | 5 723.64 | - 113 177.43 | -94 002.06 | -7 100.41 |
| Employee benefit expenses | -1 918.99 | -3 131.59 | -3 714.89 | -3 383.97 | -3 959.27 |
| Other operating expenses | -43.17 | ||||
| Total depreciation | - 734.25 | - 745.30 | - 760.89 | - 761.28 | - 775.41 |
| EBIT | 2 535.23 | 1 846.76 | - 117 653.21 | -98 147.31 | -11 835.08 |
| Other financial income | 3 371.72 | 36.94 | 0.42 | ||
| Other financial expenses | -1 833.93 | -1 411.90 | -5 578.64 | -9 852.91 | -1 375.31 |
| Pre-tax profit | 4 073.02 | 471.80 | - 123 231.85 | - 108 000.23 | -13 209.97 |
| Income taxes | - 932.54 | - 289.11 | 27 089.60 | 23 396.44 | 2 863.19 |
| Net earnings | 3 140.49 | 182.69 | -96 142.25 | -84 603.79 | -10 346.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5 126.62 | 4 491.82 | 3 761.22 | 2 999.94 | 2 704.53 |
| Tangible assets total | 5 126.62 | 4 491.82 | 3 761.22 | 2 999.94 | 2 704.53 |
| Other receivables | 150.00 | 151.02 | 55.98 | 57.07 | |
| Investments total | 150.00 | 151.02 | 55.98 | 57.07 | |
| Long term receivables total | |||||
| Semifinished products | 8 003.94 | 25 413.00 | 34 514.29 | ||
| Raw materials and consumables | 3 874.00 | 5 159.36 | 1 786.32 | ||
| Advance payments | 35 582.68 | 7 593.90 | |||
| Inventories total | 11 877.94 | 66 155.04 | 43 894.51 | ||
| Current trade debtors | 6 829.62 | 16 034.80 | 14 101.28 | 11 910.74 | 12 632.32 |
| Current amounts owed by group member comp. | 125 371.88 | 57 927.38 | 59 624.36 | 62 602.51 | |
| Prepayments and accrued income | 3 570.00 | ||||
| Current other receivables | 15 692.81 | 135 763.37 | 180 035.16 | 354.69 | 2 209.33 |
| Current deferred tax assets | 1 080.89 | 26 400.00 | 49 796.44 | 18 335.24 | |
| Short term receivables total | 147 894.31 | 156 449.06 | 278 463.82 | 121 686.23 | 95 779.40 |
| Cash and bank deposits | 51.92 | 8.34 | 14.54 | 4 896.89 | 1 462.44 |
| Cash and cash equivalents | 51.92 | 8.34 | 14.54 | 4 896.89 | 1 462.44 |
| Balance sheet total (assets) | 165 100.79 | 227 255.28 | 326 190.07 | 129 640.13 | 99 946.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 25 752.78 | 28 893.27 | 29 075.96 | -67 066.29 | - 151 670.08 |
| Profit of the financial year | 3 140.49 | 182.69 | -96 142.25 | -84 603.79 | -10 346.78 |
| Shareholders equity total | 28 993.27 | 29 175.96 | -66 966.29 | - 151 570.08 | - 161 916.86 |
| Provisions | 14 501.59 | 30 062.79 | 46 040.87 | 57 454.37 | 35 832.37 |
| Capital loans | 100 000.00 | 100 000.00 | 209 435.00 | ||
| Non-current liabilities total | 100 000.00 | 100 000.00 | 209 435.00 | ||
| Current loans from credit institutions | 48 977.24 | 7 003.03 | 7 175.07 | ||
| Advances received | 7 634.39 | 11 320.45 | |||
| Current trade creditors | 49 015.22 | 41 098.67 | 19 998.74 | 7 422.93 | 11 274.47 |
| Current owed to group member | 107 941.05 | 217 885.42 | 83 610.65 | 3 626.22 | |
| Short-term deferred tax liabilities | 2 404.54 | 1 250.40 | |||
| Other non-interest bearing current liabilities | 13 574.54 | 653.34 | 805.87 | 32 722.26 | 1 590.79 |
| Accruals and deferred income | 104.38 | ||||
| Current liabilities total | 121 605.94 | 168 016.54 | 247 115.49 | 123 755.84 | 16 595.86 |
| Balance sheet total (liabilities) | 165 100.79 | 227 255.28 | 326 190.07 | 129 640.13 | 99 946.38 |
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.