Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -52.38 | 313.97 | 411.65 | ||
| Gross profit | -36.74 | 107.48 | -52.38 | 313.97 | 411.65 |
| Employee benefit expenses | - 268.38 | ||||
| EBIT | -36.74 | 107.48 | -52.38 | 313.97 | 143.27 |
| Other financial income | 62.47 | ||||
| Other financial expenses | -4.04 | -3.14 | -4.38 | -5.46 | -4.81 |
| Pre-tax profit | -40.79 | 104.34 | 5.71 | 308.51 | 138.46 |
| Income taxes | -12.21 | -67.87 | -30.46 | ||
| Net earnings | -40.79 | 92.13 | 5.71 | 240.64 | 108.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.49 | 0.84 | 13.53 | 3.66 | 3.66 |
| Short term receivables total | 2.49 | 0.84 | 13.53 | 3.66 | 3.66 |
| Cash and bank deposits | 3.19 | 165.88 | 120.20 | 459.84 | 453.98 |
| Cash and cash equivalents | 3.19 | 165.88 | 120.20 | 459.84 | 453.98 |
| Balance sheet total (assets) | 5.68 | 166.72 | 133.73 | 463.50 | 457.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6.00 | 6.00 | 49.29 | 55.00 | 295.64 |
| Other reserves | 34.00 | ||||
| Retained earnings | -8.06 | -82.85 | -0.00 | ||
| Profit of the financial year | -40.79 | 92.13 | 5.71 | 240.64 | 108.00 |
| Shareholders equity total | -42.84 | 49.29 | 55.00 | 295.64 | 403.64 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 12.21 | 12.21 | 67.87 | 30.46 | |
| Other non-interest bearing current liabilities | 48.52 | 105.22 | 66.52 | 99.99 | 23.54 |
| Current liabilities total | 48.52 | 117.44 | 78.73 | 167.86 | 54.00 |
| Balance sheet total (liabilities) | 5.68 | 166.72 | 133.73 | 463.50 | 457.64 |
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.