Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -2 061.79 | - 434.78 | 279.37 | 828.53 |
| Employee benefit expenses | -28.13 | - 712.56 | -1 224.84 | -1 586.78 |
| Total depreciation | -8.18 | -77.42 | -80.54 | -86.02 |
| EBIT | -2 098.09 | -1 224.76 | -1 026.01 | - 844.27 |
| Other financial income | 0.46 | 0.69 | 110.99 | 8.29 |
| Other financial expenses | -57.32 | - 358.20 | -12.03 | -30.25 |
| Pre-tax profit | -2 154.95 | -1 582.26 | - 927.04 | - 866.22 |
| Net earnings | -2 154.95 | -1 582.26 | - 927.04 | - 866.22 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 2 596.40 | 4 659.82 | 6 253.70 | |
| Intangible assets total | 2 596.40 | 4 659.82 | 6 253.70 | |
| Buildings | 378.91 | 301.49 | 223.81 | 146.38 |
| Machinery and equipment | 40.05 | 31.47 | ||
| Tangible assets total | 378.91 | 301.49 | 263.86 | 177.84 |
| Other receivables | 83.53 | 83.53 | 83.53 | 83.53 |
| Investments total | 83.53 | 83.53 | 83.53 | 83.53 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 478.40 | 1 413.21 | ||
| Prepayments and accrued income | 18.40 | 18.37 | 7.68 | 6.99 |
| Current other receivables | 601.43 | 135.41 | 145.47 | 50.14 |
| Short term receivables total | 619.83 | 153.78 | 631.55 | 1 470.33 |
| Cash and bank deposits | 11.75 | 2 139.86 | 2 928.26 | 1 123.82 |
| Cash and cash equivalents | 11.75 | 2 139.86 | 2 928.26 | 1 123.82 |
| Balance sheet total (assets) | 1 094.02 | 5 275.06 | 8 567.02 | 9 109.22 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 42.00 | 42.00 |
| Other reserves | 2 025.19 | 3 634.66 | 4 877.89 | |
| Retained earnings | -4 180.14 | 5 300.24 | 3 129.98 | |
| Profit of the financial year | -2 154.95 | -1 582.26 | - 927.04 | - 866.22 |
| Shareholders equity total | -2 114.95 | -3 697.22 | 8 049.86 | 7 183.64 |
| Non-current liabilities total | ||||
| Current trade creditors | 906.40 | 96.53 | 475.18 | 52.15 |
| Current owed to participating | 5.25 | |||
| Current owed to group member | 2 288.47 | 8 784.88 | 1 702.64 | |
| Other non-interest bearing current liabilities | 14.10 | 85.61 | 41.98 | 170.79 |
| Current liabilities total | 3 208.97 | 8 972.27 | 517.16 | 1 925.58 |
| Balance sheet total (liabilities) | 1 094.02 | 5 275.06 | 8 567.02 | 9 109.22 |
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.