Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 211.24 | 24.41 | 1.84 | 13.14 | 12.15 |
| EBIT | - 211.24 | 24.41 | 1.84 | 13.14 | 12.15 |
| Other financial income | 0.01 | 0.02 | |||
| Other financial expenses | -0.01 | -2.24 | -0.06 | -3.19 | -1.19 |
| Pre-tax profit | - 211.24 | 22.16 | 1.77 | 9.96 | 10.98 |
| Income taxes | 46.20 | -63.16 | -0.39 | -46.43 | |
| Net earnings | - 165.04 | -41.00 | 1.39 | -36.47 | 10.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.22 | 3.23 | 6.46 | ||
| Current deferred tax assets | 46.20 | 40.36 | 44.97 | 6.00 | |
| Short term receivables total | 46.42 | 43.59 | 51.43 | 6.00 | |
| Cash and bank deposits | 6.54 | 26.50 | 6.51 | 4.40 | 11.66 |
| Cash and cash equivalents | 6.54 | 26.50 | 6.51 | 4.40 | 11.66 |
| Balance sheet total (assets) | 52.96 | 70.09 | 57.94 | 10.40 | 11.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.33 | 40.33 |
| Other reserves | 39.00 | 39.00 | |||
| Retained earnings | 172.00 | 6.96 | -34.05 | -32.99 | -69.46 |
| Profit of the financial year | - 165.04 | -41.00 | 1.39 | -36.47 | 10.98 |
| Shareholders equity total | 46.96 | 5.96 | 7.34 | -29.13 | -18.15 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 6.00 | 64.13 | 50.60 | 39.53 | 29.81 |
| Current liabilities total | 6.00 | 64.13 | 50.60 | 39.53 | 29.81 |
| Balance sheet total (liabilities) | 52.96 | 70.09 | 57.94 | 10.40 | 11.66 |
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.