Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 488.90 | 1 046.43 | 1 699.54 | 992.36 | 1 854.54 |
| Costs of manufacturing | - 417.94 | - 981.75 | -1 650.15 | -1 483.20 | -1 828.54 |
| Gross profit | 70.97 | 64.68 | 49.39 | - 490.84 | 26.00 |
| Costs of management | -54.20 | -54.43 | -43.96 | -52.73 | -47.45 |
| EBIT | 16.77 | 10.25 | 5.43 | - 543.57 | -21.45 |
| Other financial income | 1.06 | ||||
| Other financial expenses | -4.13 | -3.91 | -67.09 | -77.52 | - 164.89 |
| Pre-tax profit | 12.64 | 6.34 | -60.60 | - 621.09 | - 186.34 |
| Net earnings | 12.64 | 6.34 | -60.60 | - 621.09 | - 186.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.00 | ||||
| Tangible assets total | 7.00 | ||||
| Other receivables | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Investments total | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Long term receivables total | |||||
| Raw materials and consumables | 248.80 | 337.09 | 118.79 | 156.35 | 195.13 |
| Inventories total | 248.80 | 337.09 | 118.79 | 156.35 | 195.13 |
| Current trade debtors | 671.00 | 800.00 | 1 052.13 | 489.23 | 704.30 |
| Current amounts owed by group member comp. | 145.22 | 159.22 | 27.71 | 189.41 | 131.14 |
| Current other receivables | 100.00 | 100.00 | 100.00 | ||
| Short term receivables total | 816.23 | 959.23 | 1 179.84 | 778.63 | 935.44 |
| Cash and bank deposits | 9.25 | 80.36 | 34.35 | 48.12 | |
| Cash and cash equivalents | 9.25 | 80.36 | 34.35 | 48.12 | |
| Balance sheet total (assets) | 1 088.78 | 1 303.82 | 1 386.49 | 976.84 | 1 186.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 632.56 | - 619.92 | - 613.58 | - 674.18 | -1 295.27 |
| Profit of the financial year | 12.64 | 6.34 | -60.60 | - 621.09 | - 186.34 |
| Shareholders equity total | - 494.92 | - 488.58 | - 549.18 | -1 170.27 | -1 356.61 |
| Non-current other liabilities | 0.00 | ||||
| Non-current liabilities total | 0.00 | ||||
| Current loans from credit institutions | 3.85 | ||||
| Current trade creditors | 9.99 | 4.98 | 34.76 | 33.78 | 50.80 |
| Current owed to participating | 1 393.10 | 1 558.79 | 1 712.97 | 1 767.42 | 2 345.65 |
| Current owed to group member | 134.96 | 133.00 | 25.88 | 29.63 | 36.38 |
| Other non-interest bearing current liabilities | 45.65 | 91.78 | 162.05 | 316.29 | 109.98 |
| Current liabilities total | 1 583.70 | 1 792.39 | 1 935.67 | 2 147.11 | 2 542.80 |
| Balance sheet total (liabilities) | 1 088.78 | 1 303.82 | 1 386.49 | 976.84 | 1 186.19 |
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.