Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.31 | 710.76 | 2 391.45 | 1 334.02 | 2 356.29 |
| Reduction in value of non-current assets | -16 424.50 | 11 733.00 | -5 000.00 | ||
| EBIT | -13.31 | 17 135.26 | 14 124.44 | 1 334.02 | -2 643.71 |
| Other financial income | 1.37 | ||||
| Other financial expenses | -0.41 | - 442.28 | - 338.54 | - 251.64 | |
| Pre-tax profit | -13.31 | 17 134.85 | 13 682.16 | 995.48 | -2 893.98 |
| Income taxes | 1.55 | -3 775.95 | -3 016.47 | - 218.48 | 636.17 |
| Net earnings | -11.76 | 13 358.91 | 10 665.69 | 777.00 | -2 257.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 58 267.00 | 70 000.00 | 70 000.00 | 65 000.00 | |
| Tangible assets total | 58 267.00 | 70 000.00 | 70 000.00 | 65 000.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.21 | 1.69 | 76.69 | ||
| Prepayments and accrued income | 35.67 | 24.00 | 84.14 | ||
| Current other receivables | 30.30 | 79.98 | 143.03 | 77.44 | |
| Current deferred tax assets | 1.55 | ||||
| Short term receivables total | 1.55 | 33.51 | 115.65 | 168.71 | 238.28 |
| Cash and bank deposits | 41.69 | 2 024.93 | 5 585.12 | 3 951.20 | 5 704.45 |
| Cash and cash equivalents | 41.69 | 2 024.93 | 5 585.12 | 3 951.20 | 5 704.45 |
| Balance sheet total (assets) | 43.24 | 60 325.44 | 75 700.77 | 74 119.91 | 70 942.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -11.76 | 13 347.15 | 24 012.84 | 24 789.84 | |
| Profit of the financial year | -11.76 | 13 358.91 | 10 665.69 | 777.00 | -2 257.81 |
| Shareholders equity total | 38.24 | 13 397.15 | 24 062.84 | 24 839.84 | 22 582.03 |
| Provisions | 3 613.00 | 6 194.00 | 6 194.00 | 5 094.00 | |
| Non-current loans from credit institutions | 34 879.68 | 34 464.19 | 34 050.20 | ||
| Non-current liabilities total | 34 879.68 | 34 464.19 | 34 050.20 | ||
| Current loans from credit institutions | 423.41 | 421.89 | 420.37 | ||
| Advances received | 261.97 | 264.29 | 282.95 | 295.75 | |
| Current trade creditors | 5.00 | 12 513.75 | 108.45 | 110.35 | 34.91 |
| Current owed to group member | 63.05 | 4 509.00 | 2 848.00 | 3 121.16 | |
| Short-term deferred tax liabilities | 162.94 | 435.47 | 218.48 | 463.32 | |
| Other non-interest bearing current liabilities | 30 313.58 | 4 823.61 | 4 740.19 | 4 880.99 | |
| Current liabilities total | 5.00 | 43 315.29 | 10 564.24 | 8 621.87 | 9 216.50 |
| Balance sheet total (liabilities) | 43.24 | 60 325.44 | 75 700.77 | 74 119.91 | 70 942.73 |
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.