Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -8.37 | -28.50 | -7.00 | 29.42 |
| Employee benefit expenses | -20.51 | - 124.29 | -20.38 | |
| EBIT | -8.37 | -49.01 | - 131.29 | 9.04 |
| Other financial income | 23.24 | 47.48 | 0.28 | |
| Other financial expenses | -1.75 | -3.79 | -0.89 | -28.58 |
| Pre-tax profit | -10.12 | -29.56 | -84.70 | -19.27 |
| Income taxes | 2.23 | 6.50 | 18.63 | 3.77 |
| Net earnings | -7.89 | -23.05 | -66.07 | -15.50 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 66.16 | |||
| Current amounts owed by group member comp. | 2.00 | 9.70 | 15.99 | 23.95 |
| Prepayments and accrued income | 146.81 | 219.57 | 388.83 | 179.27 |
| Current other receivables | 65.55 | 70.27 | ||
| Current deferred tax assets | 2.23 | 8.73 | 27.36 | 31.13 |
| Short term receivables total | 151.03 | 304.17 | 497.74 | 304.63 |
| Cash and bank deposits | 37.68 | 35.96 | 27.17 | 18.77 |
| Cash and cash equivalents | 37.68 | 35.96 | 27.17 | 18.77 |
| Balance sheet total (assets) | 188.72 | 340.13 | 524.90 | 323.40 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.89 | -30.95 | -97.01 | |
| Profit of the financial year | -7.89 | -23.05 | -66.07 | -15.50 |
| Shareholders equity total | 32.11 | 9.05 | -57.01 | -72.51 |
| Non-current liabilities total | ||||
| Advances received | 51.61 | 161.81 | ||
| Current trade creditors | 5.00 | 5.00 | 5.00 | |
| Current owed to participating | 100.00 | 86.59 | 70.91 | |
| Other non-interest bearing current liabilities | 326.08 | 328.52 | 325.00 | |
| Current liabilities total | 156.61 | 331.08 | 581.92 | 395.91 |
| Balance sheet total (liabilities) | 188.72 | 340.13 | 524.90 | 323.40 |
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.