Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 166.82 | 876.97 | 1 790.95 | 1 487.82 | 1 461.61 |
| Employee benefit expenses | - 180.64 | -1 445.65 | -1 574.73 | -1 367.45 | -1 469.91 |
| Total depreciation | -83.03 | -83.03 | -83.03 | -83.02 | -83.02 |
| EBIT | -1 430.48 | - 651.70 | 133.20 | 37.35 | -91.32 |
| Other financial income | 0.03 | 10.00 | |||
| Other financial expenses | -23.78 | -2.55 | -7.76 | -13.48 | -10.49 |
| Pre-tax profit | -1 454.27 | - 654.23 | 125.44 | 23.87 | -91.81 |
| Income taxes | 315.03 | 141.19 | - 242.09 | -1.51 | 12.10 |
| Net earnings | -1 139.24 | - 513.05 | - 116.65 | 22.35 | -79.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 410.26 | 327.23 | 244.21 | 161.18 | 78.16 |
| Investments total | 410.26 | 327.23 | 244.21 | 161.18 | 78.16 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 386.35 | 465.89 | 350.13 | 397.31 | 387.52 |
| Short term receivables total | 386.35 | 465.89 | 350.13 | 397.31 | 387.52 |
| Cash and bank deposits | 144.02 | 131.69 | 145.31 | 80.64 | 124.42 |
| Cash and cash equivalents | 144.02 | 131.69 | 145.31 | 80.64 | 124.42 |
| Balance sheet total (assets) | 940.63 | 924.81 | 739.65 | 639.13 | 590.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | ||||
| Retained earnings | 1 907.51 | 768.26 | 255.22 | 138.57 | 160.93 |
| Profit of the financial year | -1 139.24 | - 513.05 | - 116.65 | 22.35 | -79.71 |
| Shareholders equity total | 808.26 | 295.22 | 178.57 | 200.92 | 121.22 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.25 | 20.37 | 29.95 | 35.64 | 67.97 |
| Other non-interest bearing current liabilities | 106.11 | 609.23 | 531.13 | 402.56 | 400.91 |
| Current liabilities total | 132.36 | 629.59 | 561.08 | 438.20 | 468.88 |
| Balance sheet total (liabilities) | 940.63 | 924.81 | 739.65 | 639.13 | 590.10 |
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.