Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.50 | -1.88 | -0.51 | 8.33 | 283.03 |
| Employee benefit expenses | -16.00 | - 322.32 | |||
| EBIT | -2.50 | -1.88 | -0.51 | -7.67 | -39.29 |
| Other financial expenses | -1.61 | -4.90 | |||
| Net income from associates (fin.) | -12.50 | ||||
| Pre-tax profit | -2.50 | -3.49 | -13.01 | -12.57 | -39.29 |
| Net earnings | -2.50 | -3.49 | -13.01 | -12.57 | -39.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12.50 | 12.50 | |||
| Investments total | 12.50 | 12.50 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 54.81 | 4.00 | |||
| Current other receivables | 16.13 | ||||
| Short term receivables total | 54.81 | 20.13 | |||
| Cash and bank deposits | 34.69 | 21.76 | 33.98 | ||
| Cash and cash equivalents | 34.69 | 21.76 | 33.98 | ||
| Balance sheet total (assets) | 12.50 | 12.50 | 34.69 | 76.57 | 54.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -2.50 | -5.99 | -12.57 | ||
| Profit of the financial year | -2.50 | -3.49 | -13.01 | -12.57 | -39.29 |
| Shareholders equity total | -1.50 | -4.99 | 21.00 | 27.43 | -11.86 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 2.19 | |||
| Current owed to participating | 11.50 | 13.69 | 13.69 | 24.65 | 26.65 |
| Other non-interest bearing current liabilities | 1.61 | 24.48 | 39.31 | ||
| Current liabilities total | 14.00 | 17.49 | 13.69 | 49.14 | 65.97 |
| Balance sheet total (liabilities) | 12.50 | 12.50 | 34.69 | 76.57 | 54.11 |
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.