Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 13.68 | 6.27 | |||
| External services | -12.64 | -13.58 | |||
| Gross profit | 1.04 | -7.31 | 120.02 | 7.40 | 24.49 |
| Employee benefit expenses | -79.24 | -16.19 | -0.61 | ||
| Other operating expenses | -39.23 | -13.75 | |||
| EBIT | 1.04 | -7.31 | 40.79 | -48.02 | 10.13 |
| Other financial expenses | -0.79 | -1.19 | -1.13 | ||
| Pre-tax profit | 1.04 | -7.31 | 40.00 | -49.20 | 9.01 |
| Income taxes | -1.22 | ||||
| Net earnings | -0.18 | -7.31 | 40.00 | -49.20 | 9.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 8.89 | 7.53 | 50.80 | -0.20 | 18.91 |
| Cash and cash equivalents | 8.89 | 7.53 | 50.80 | -0.20 | 18.91 |
| Balance sheet total (assets) | 8.89 | 7.53 | 50.80 | -0.20 | 18.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 11.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 0.04 | ||||
| Retained earnings | 0.12 | -4.24 | -40.55 | 0.35 | -48.86 |
| Profit of the financial year | -0.18 | -7.31 | 40.00 | -49.20 | 9.01 |
| Shareholders equity total | -0.01 | -0.55 | 39.45 | -8.86 | 0.15 |
| Non-current advances received | 5.00 | 8.65 | 8.65 | 8.65 | 13.35 |
| Non-current liabilities total | 5.00 | 8.65 | 8.65 | 8.65 | 13.35 |
| Current owed to participating | 0.20 | ||||
| Other non-interest bearing current liabilities | 3.90 | -0.58 | 2.70 | 5.41 | |
| Current liabilities total | 3.90 | -0.58 | 2.70 | 0.20 | 5.41 |
| Balance sheet total (liabilities) | 8.89 | 7.53 | 50.80 | 18.91 |
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.