Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 9.70 | 0.37 | 61.09 | -35.72 |
| EBIT | 9.70 | 0.37 | 61.09 | -35.72 |
| Other financial income | 0.02 | |||
| Other financial expenses | -0.10 | -4.12 | -0.74 | |
| Pre-tax profit | 9.60 | -3.75 | 60.35 | -35.70 |
| Income taxes | -2.09 | 0.06 | -13.26 | |
| Net earnings | 7.51 | -3.68 | 47.09 | -35.70 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 50.00 | |||
| Current deferred tax assets | 0.06 | |||
| Short term receivables total | 50.00 | 0.06 | ||
| Cash and bank deposits | 16.77 | 55.76 | 127.93 | 77.28 |
| Cash and cash equivalents | 16.77 | 55.76 | 127.93 | 77.28 |
| Balance sheet total (assets) | 66.77 | 55.83 | 127.93 | 77.28 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 7.51 | 3.82 | 50.91 | |
| Profit of the financial year | 7.51 | -3.68 | 47.09 | -35.70 |
| Shareholders equity total | 47.51 | 43.83 | 90.91 | 55.22 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 2.09 | 13.20 | ||
| Other non-interest bearing current liabilities | 17.17 | 12.00 | 23.81 | 22.07 |
| Current liabilities total | 19.26 | 12.00 | 37.01 | 22.07 |
| Balance sheet total (liabilities) | 66.77 | 55.83 | 127.93 | 77.28 |
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.