Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 357.92 | 389.79 | 266.38 | 232.52 |
| Employee benefit expenses | - 399.37 | - 455.84 | - 183.93 | - 219.33 |
| Total depreciation | -8.92 | -13.18 | -13.18 | -26.32 |
| EBIT | -50.38 | -79.23 | 69.27 | -13.13 |
| Other financial expenses | -0.20 | -2.15 | -2.38 | -2.16 |
| Pre-tax profit | -50.57 | -81.39 | 66.89 | -15.29 |
| Income taxes | 11.13 | 17.91 | -14.88 | 3.37 |
| Net earnings | -39.45 | -63.48 | 52.00 | -11.92 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 56.98 | 43.80 | 30.62 | 113.30 |
| Tangible assets total | 56.98 | 43.80 | 30.62 | 113.30 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 149.09 | 123.49 | 75.41 | 10.36 |
| Prepayments and accrued income | 0.97 | 0.48 | 1.10 | |
| Current other receivables | 0.18 | |||
| Current deferred tax assets | 11.13 | 29.03 | 14.15 | 17.51 |
| Short term receivables total | 161.19 | 153.00 | 89.56 | 29.16 |
| Cash and bank deposits | 48.33 | 23.95 | 21.16 | 83.27 |
| Cash and cash equivalents | 48.33 | 23.95 | 21.16 | 83.27 |
| Balance sheet total (assets) | 266.49 | 220.75 | 141.33 | 225.72 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -39.45 | - 102.93 | -50.93 | |
| Profit of the financial year | -39.45 | -63.48 | 52.00 | -11.92 |
| Shareholders equity total | 0.55 | -62.93 | -10.93 | -22.85 |
| Non-current liabilities total | ||||
| Current trade creditors | 40.33 | 58.78 | 27.64 | |
| Current owed to participating | 57.29 | 57.29 | 88.04 | 129.72 |
| Other non-interest bearing current liabilities | 168.32 | 167.61 | 64.22 | 91.20 |
| Current liabilities total | 265.94 | 283.68 | 152.26 | 248.57 |
| Balance sheet total (liabilities) | 266.49 | 220.75 | 141.33 | 225.72 |
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.