Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 260.14 | 309.81 | 208.62 | 104.28 | 122.28 |
| Employee benefit expenses | - 361.02 | - 368.82 | - 255.78 | - 145.24 | - 121.70 |
| EBIT | - 100.88 | -59.01 | -47.16 | -40.97 | 0.57 |
| Other financial expenses | -0.18 | -1.15 | -0.11 | -0.27 | -0.02 |
| Pre-tax profit | - 101.06 | -60.16 | -47.27 | -41.24 | 0.55 |
| Income taxes | -1.72 | ||||
| Net earnings | - 102.78 | -60.16 | -47.27 | -41.24 | 0.55 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 49.61 | 49.61 | 49.61 | 44.65 | 47.30 |
| Inventories total | 49.61 | 49.61 | 49.61 | 44.65 | 47.30 |
| Current trade debtors | 46.08 | 15.76 | 35.24 | 17.06 | 15.78 |
| Current other receivables | 1.55 | 2.94 | 16.28 | ||
| Short term receivables total | 47.62 | 18.70 | 35.24 | 17.06 | 32.06 |
| Cash and bank deposits | 251.04 | 264.82 | 306.96 | 223.51 | 145.83 |
| Cash and cash equivalents | 251.04 | 264.82 | 306.96 | 223.51 | 145.83 |
| Balance sheet total (assets) | 348.28 | 333.13 | 391.82 | 285.21 | 225.18 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 186.34 | 83.57 | 23.41 | -23.86 | -65.10 |
| Profit of the financial year | - 102.78 | -60.16 | -47.27 | -41.24 | 0.55 |
| Shareholders equity total | 283.57 | 223.41 | 176.14 | 134.90 | 135.45 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.00 | 9.00 | 9.20 | 8.00 | 9.50 |
| Current owed to participating | 2.42 | 2.48 | |||
| Other non-interest bearing current liabilities | 55.71 | 100.72 | 204.06 | 139.83 | 80.23 |
| Current liabilities total | 64.71 | 109.72 | 215.67 | 150.31 | 89.73 |
| Balance sheet total (liabilities) | 348.28 | 333.13 | 391.82 | 285.21 | 225.18 |
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.