Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -67.70 | 165.09 | 401.46 | 259.90 |
| Total depreciation | -2.33 | -5.60 | -5.60 | |
| EBIT | -67.70 | 162.76 | 395.86 | 254.30 |
| Other financial expenses | -0.19 | -0.68 | -4.25 | -4.94 |
| Pre-tax profit | -67.89 | 162.09 | 391.61 | 249.35 |
| Income taxes | 14.94 | -2.40 | - 107.19 | -54.59 |
| Net earnings | -52.96 | 159.68 | 284.42 | 194.76 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 617.51 | 14.46 | 8.86 | |
| Tangible assets total | 617.51 | 14.46 | 8.86 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 31.25 | 18.75 | 100.39 | |
| Current amounts owed by group member comp. | 3.00 | 502.53 | 923.82 | |
| Current other receivables | 74.78 | |||
| Current deferred tax assets | 14.94 | 12.53 | ||
| Short term receivables total | 17.94 | 43.78 | 596.06 | 1 024.21 |
| Cash and bank deposits | 0.88 | 426.75 | 418.04 | 0.89 |
| Cash and cash equivalents | 0.88 | 426.75 | 418.04 | 0.89 |
| Balance sheet total (assets) | 18.82 | 1 088.04 | 1 028.57 | 1 033.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | |||
| Retained earnings | -52.96 | 106.73 | - 108.86 | |
| Profit of the financial year | -52.96 | 159.68 | 284.42 | 194.76 |
| Shareholders equity total | -12.96 | 146.73 | 431.14 | 625.91 |
| Provisions | 34.48 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 10.00 | 7.50 | ||
| Current owed to group member | 335.00 | |||
| Short-term deferred tax liabilities | 72.71 | 89.07 | ||
| Other non-interest bearing current liabilities | 31.77 | 606.31 | 480.23 | 311.48 |
| Current liabilities total | 31.77 | 941.31 | 562.94 | 408.06 |
| Balance sheet total (liabilities) | 18.82 | 1 088.04 | 1 028.57 | 1 033.96 |
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.