Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.86 | 29.92 | 0.47 | -2.30 | -2.60 |
| EBIT | -5.86 | 29.92 | 0.47 | -2.30 | -2.60 |
| Other financial expenses | -0.00 | -0.23 | -0.12 | -0.08 | |
| Pre-tax profit | -5.86 | 29.70 | 0.35 | -2.38 | -2.60 |
| Income taxes | 1.11 | -6.53 | -0.08 | 0.52 | 0.57 |
| Net earnings | -4.75 | 23.16 | 0.27 | -1.85 | -2.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.91 | ||||
| Current deferred tax assets | 14.43 | 7.90 | 7.82 | 8.34 | 8.91 |
| Short term receivables total | 14.43 | 7.90 | 8.73 | 8.34 | 8.91 |
| Cash and bank deposits | 0.67 | 22.93 | 10.51 | 9.05 | 4.12 |
| Cash and cash equivalents | 0.67 | 22.93 | 10.51 | 9.05 | 4.12 |
| Balance sheet total (assets) | 15.10 | 30.83 | 19.24 | 17.39 | 13.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -51.77 | -56.52 | -33.36 | -33.08 | -34.94 |
| Profit of the financial year | -4.75 | 23.16 | 0.27 | -1.85 | -2.03 |
| Shareholders equity total | -6.52 | 16.64 | 16.92 | 15.06 | 13.04 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.42 | 2.32 | 2.32 | ||
| Current owed to participating | 21.61 | ||||
| Other non-interest bearing current liabilities | 0.00 | 7.77 | |||
| Current liabilities total | 21.62 | 14.19 | 2.32 | 2.32 | |
| Balance sheet total (liabilities) | 15.10 | 30.83 | 19.24 | 17.39 | 13.04 |
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.