Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -4.69 | ||||
| Gross profit | 24.66 | 53.69 | 21.68 | -4.69 | |
| Other operating expenses | -17.44 | ||||
| EBIT | 24.66 | 53.69 | 4.24 | -5.83 | -4.69 |
| Other financial expenses | -0.01 | -0.06 | -0.41 | -0.23 | |
| Pre-tax profit | 24.64 | 53.63 | 3.83 | -6.06 | -4.69 |
| Income taxes | -16.92 | -0.84 | |||
| Net earnings | 24.64 | 36.71 | 2.99 | -6.06 | -4.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 71.83 | 114.86 | 251.65 | 221.61 | 221.61 |
| Current other receivables | 24.40 | 14.49 | 14.54 | 38.01 | 38.01 |
| Short term receivables total | 96.23 | 129.35 | 266.19 | 259.61 | 259.61 |
| Cash and bank deposits | 34.04 | 70.63 | 0.07 | 5.26 | 0.57 |
| Cash and cash equivalents | 34.04 | 70.63 | 0.07 | 5.26 | 0.57 |
| Balance sheet total (assets) | 130.27 | 199.97 | 266.26 | 264.88 | 260.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -1.37 | 23.28 | 59.99 | 62.99 | 56.93 |
| Profit of the financial year | 24.64 | 36.71 | 2.99 | -6.06 | -4.69 |
| Shareholders equity total | 103.28 | 139.99 | 142.98 | 136.93 | 132.24 |
| Non-current advances received | 94.59 | ||||
| Non-current liabilities total | 94.59 | ||||
| Short-term deferred tax liabilities | 16.92 | 17.76 | 17.76 | 17.76 | |
| Other non-interest bearing current liabilities | 26.99 | 43.06 | 105.52 | 110.18 | 15.59 |
| Current liabilities total | 26.99 | 59.98 | 123.28 | 127.94 | 33.35 |
| Balance sheet total (liabilities) | 130.27 | 199.97 | 266.26 | 264.88 | 260.18 |
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.