Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.00 | -2.00 | -5.00 | 54.00 | 16.61 |
| Employee benefit expenses | -17.00 | -13.25 | |||
| EBIT | -6.00 | -2.00 | -5.00 | 37.00 | 3.36 |
| Other financial income | 0.41 | ||||
| Other financial expenses | -3.00 | -1.51 | |||
| Pre-tax profit | -6.00 | -2.00 | -5.00 | 34.00 | 2.26 |
| Income taxes | 1.00 | 1.00 | 1.00 | -7.00 | -0.57 |
| Net earnings | -5.00 | -1.00 | -4.00 | 27.00 | 1.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 49.00 | ||||
| Current amounts owed by group member comp. | 1.00 | 1.00 | |||
| Current other receivables | 2.00 | 2.36 | |||
| Current deferred tax assets | 1.00 | 1.00 | |||
| Short term receivables total | 1.00 | 1.00 | 2.00 | 51.00 | 2.36 |
| Cash and bank deposits | 50.00 | 49.00 | 48.00 | 56.00 | 95.48 |
| Cash and cash equivalents | 50.00 | 49.00 | 48.00 | 56.00 | 95.48 |
| Balance sheet total (assets) | 51.00 | 50.00 | 50.00 | 107.00 | 97.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -5.00 | -6.00 | -10.00 | 17.27 | |
| Profit of the financial year | -5.00 | -1.00 | -4.00 | 27.00 | 1.69 |
| Shareholders equity total | 45.00 | 44.00 | 40.00 | 67.00 | 68.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 4.00 | 4.00 | 5.00 | 4.38 |
| Current owed to group member | 2.00 | 6.00 | |||
| Short-term deferred tax liabilities | 8.00 | 0.57 | |||
| Other non-interest bearing current liabilities | 27.00 | 23.94 | |||
| Current liabilities total | 6.00 | 6.00 | 10.00 | 40.00 | 28.88 |
| Balance sheet total (liabilities) | 51.00 | 50.00 | 50.00 | 107.00 | 97.84 |
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.