Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 67.82 | |||
| External services | -2.84 | -1.21 | ||
| Gross profit | 67.82 | -2.84 | -1.21 | |
| EBIT | 67.82 | -2.84 | -1.21 | |
| Other financial expenses | -0.43 | -0.74 | ||
| Reduction non-current investment assets | -37.39 | |||
| Pre-tax profit | 67.82 | -40.23 | -1.64 | -0.74 |
| Income taxes | -14.92 | 1.02 | ||
| Net earnings | 52.90 | -40.23 | -1.64 | 0.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 40.00 | ||||
| Other tangible assets | 0.16 | ||||
| Tangible assets total | 0.16 | 40.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 34.39 | 34.12 | |||
| Short term receivables total | 34.39 | 34.12 | |||
| Cash and bank deposits | 124.80 | 86.93 | 4.24 | 40.28 | |
| Cash and cash equivalents | 124.80 | 86.93 | 4.24 | 40.28 | |
| Balance sheet total (assets) | 159.19 | 87.09 | 38.36 | 40.28 | 40.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 24.42 | 77.32 | |||
| Retained earnings | -0.00 | ||||
| Profit of the financial year | 52.90 | -40.23 | -1.64 | 0.28 | |
| Shareholders equity total | 127.32 | 87.09 | 38.36 | 40.28 | 40.00 |
| Provisions | 16.95 | ||||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 14.92 | ||||
| Current liabilities total | 14.92 | ||||
| Balance sheet total (liabilities) | 159.19 | 87.09 | 38.36 | 40.28 | 40.00 |
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.