Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 447.54 | 442.05 | 521.88 |
| Employee benefit expenses | - 455.57 | - 447.43 | - 536.96 |
| Total depreciation | -4.50 | -4.50 | -4.50 |
| EBIT | -12.53 | -9.88 | -19.58 |
| Other financial expenses | -1.25 | -4.39 | -10.45 |
| Pre-tax profit | -13.78 | -14.27 | -30.03 |
| Income taxes | 2.56 | 2.19 | 5.34 |
| Net earnings | -11.22 | -12.08 | -24.69 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 9.00 | 4.50 | |
| Tangible assets total | 9.00 | 4.50 | |
| Other receivables | 9.00 | ||
| Investments total | 9.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Prepayments and accrued income | 9.00 | ||
| Current other receivables | 14.09 | 14.09 | 14.09 |
| Current deferred tax assets | 2.56 | 7.75 | 17.09 |
| Short term receivables total | 16.65 | 21.84 | 40.18 |
| Cash and bank deposits | 157.60 | 77.78 | 39.48 |
| Cash and cash equivalents | 157.60 | 77.78 | 39.48 |
| Balance sheet total (assets) | 183.25 | 104.12 | 88.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 40.00 | ||
| Other reserves | -40.00 | ||
| Retained earnings | 4.07 | -7.14 | -19.22 |
| Profit of the financial year | -11.22 | -12.08 | -24.69 |
| Shareholders equity total | 32.86 | 20.78 | -3.91 |
| Non-current deferred tax liabilities | 15.64 | ||
| Non-current liabilities total | 15.64 | ||
| Current trade creditors | 58.10 | 34.39 | 15.80 |
| Current owed to participating | 0.95 | 0.07 | 11.79 |
| Other non-interest bearing current liabilities | 75.71 | 48.87 | 64.98 |
| Current liabilities total | 134.76 | 83.34 | 92.57 |
| Balance sheet total (liabilities) | 183.25 | 104.12 | 88.67 |
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.