Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -49.34 | 161.39 | 742.09 | 922.65 | 626.29 |
| Employee benefit expenses | -19.42 | - 345.61 | - 515.68 | - 920.52 | - 656.51 |
| EBIT | -68.75 | - 184.22 | 226.42 | 2.13 | -30.22 |
| Other financial expenses | -0.47 | -0.37 | -2.37 | ||
| Pre-tax profit | -68.75 | - 184.69 | 226.42 | 1.76 | -32.59 |
| Income taxes | 15.13 | -15.13 | |||
| Net earnings | -53.63 | - 199.81 | 226.42 | 1.76 | -32.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 2.50 | 15.00 | 15.00 | 15.00 | 15.00 |
| Investments total | 2.50 | 15.00 | 15.00 | 15.00 | 15.00 |
| Deferred tax assets | 15.13 | ||||
| Long term receivables total | 15.13 | ||||
| Inventories total | |||||
| Current trade debtors | 59.31 | ||||
| Current other receivables | 25.75 | 64.27 | 220.85 | 294.62 | |
| Short term receivables total | 25.75 | 64.27 | 280.16 | 294.62 | |
| Cash and bank deposits | 14.24 | 6.48 | 77.48 | 13.91 | 2.28 |
| Cash and cash equivalents | 14.24 | 6.48 | 77.48 | 13.91 | 2.28 |
| Balance sheet total (assets) | 31.86 | 47.24 | 156.74 | 309.07 | 311.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -53.63 | - 253.44 | -1.80 | -0.04 | |
| Profit of the financial year | -53.63 | - 199.81 | 226.42 | 1.76 | -32.59 |
| Shareholders equity total | -53.63 | - 253.44 | 12.97 | 39.96 | 7.37 |
| Non-current liabilities total | |||||
| Current owed to group member | 73.80 | 163.84 | 50.72 | 111.87 | 213.72 |
| Other non-interest bearing current liabilities | 11.69 | 136.84 | 93.05 | 157.25 | 90.81 |
| Current liabilities total | 85.49 | 300.68 | 143.77 | 269.12 | 304.53 |
| Balance sheet total (liabilities) | 31.86 | 47.24 | 156.74 | 309.07 | 311.90 |
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.