Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 130.44 | -0.88 | -4.56 | 327.35 | 126.28 |
| Employee benefit expenses | - 530.31 | - 273.87 | -32.84 | -33.02 | |
| EBIT | - 399.87 | - 274.75 | -37.41 | 294.33 | 126.28 |
| Other financial income | 0.76 | 57.19 | |||
| Other financial expenses | -8.39 | -16.34 | -17.09 | -18.01 | -7.91 |
| Pre-tax profit | - 407.51 | - 291.09 | 11.19 | 276.32 | 175.57 |
| Income taxes | -29.21 | ||||
| Net earnings | - 407.51 | - 320.30 | 11.19 | 276.32 | 175.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 115.06 | 45.75 | |||
| Current other receivables | 14.71 | 5.36 | 4.93 | ||
| Current deferred tax assets | 65.00 | ||||
| Short term receivables total | 180.06 | 14.71 | 5.36 | 4.93 | 45.75 |
| Cash and bank deposits | 28.91 | 18.29 | 2.39 | 65.01 | 4.78 |
| Cash and cash equivalents | 28.91 | 18.29 | 2.39 | 65.01 | 4.78 |
| Balance sheet total (assets) | 208.98 | 33.00 | 7.75 | 69.95 | 50.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 61.53 | - 345.98 | - 666.28 | - 655.09 | - 378.77 |
| Profit of the financial year | - 407.51 | - 320.30 | 11.19 | 276.32 | 175.57 |
| Shareholders equity total | - 295.98 | - 616.28 | - 605.09 | - 328.77 | - 153.21 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.29 | ||||
| Current trade creditors | 30.33 | 16.11 | 22.50 | 10.00 | 21.00 |
| Current owed to group member | 400.87 | 599.17 | 566.91 | 365.29 | 180.18 |
| Other non-interest bearing current liabilities | 73.46 | 33.99 | 23.43 | 23.43 | 2.56 |
| Current liabilities total | 504.96 | 649.28 | 612.84 | 398.72 | 203.73 |
| Balance sheet total (liabilities) | 208.98 | 33.00 | 7.75 | 69.95 | 50.53 |
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.