Revenue
0 DKK
2023 · DKK
Exact inputs and evidence
- Revenue: 0 DKK Source
6 filing records in this dataset, filed from 2022-04-28 to 2024-08-28. Reported financial figures are available; chart coverage varies by period.
43900000 DKK
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2024-08-28.
Financial data available through: 2023-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
DKK 5.7 million
–
Current period
DKK 0
–
0 − 5700000 = -5700000 DKK
5700000 DKK · 2022-01-01 – 2022-12-31
Inspect prior input Prior source0 DKK · 2023-01-01 – 2023-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−DKK 10.1 million
–
Current period
DKK 198.2 million
–
198200000 − -10100000 = 208300000 DKK
-10100000 DKK · 2022-01-01 – 2022-12-31
Inspect prior input Prior source198200000 DKK · 2023-01-01 – 2023-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Net income, Capital expenditure.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | 0 | 26700000 Derived | -26700000 | Unavailable | Unavailable | -32100000 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 7900000 | 28300000 Derived | -20400000 | Unavailable | Unavailable | -33200000 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 5700000 | 18900000 Derived | -13200000 | Unavailable | Unavailable | Unavailable | Source
|
| 2023 2023-01-01 – 2023-12-31 | 0 | 8900000 Derived | -8900000 | Unavailable | Unavailable | Unavailable | Source
|
Amounts are exact, in DKK.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Revenue | 0 |
|
| 2021 | Revenue | 7900000 |
|
| 2022 | Revenue | 5700000 |
|
| 2023 | Revenue | 0 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Year over year | No prior comparable period |
|
| 2021 | Year over year | No prior comparable period |
|
| 2022 | Year over year | -27.8% |
|
| 2023 | Year over year | -100% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Operating margin | Not reported |
|
| 2021 | Operating margin | -258.2% |
|
| 2022 | Operating margin | -231.6% |
|
| 2023 | Operating margin | Not reported |
|
| 2020-12-31 | Net margin | Not reported |
|
| 2021-12-31 | Net margin | Not reported |
|
| 2022-12-31 | Net margin | Not reported |
|
| 2023-12-31 | Net margin | Not reported |
|
| 2020 | Free cash flow margin | Not reported |
|
| 2021 | Free cash flow margin | -420.3% |
|
| 2022 | Free cash flow margin | Not reported |
|
| 2023 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Operating cash flow | -31800000 |
|
| 2021 | Operating cash flow | -33200000 |
|
| 2022 | Operating cash flow | -10100000 |
|
| 2023 | Operating cash flow | 198200000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(DKK) | Source evidence |
|---|---|---|---|
| 2020 | Free cash flow | -32100000 |
|
| 2021 | Free cash flow | -33200000 |
|
| 2022 | Free cash flow | Unavailable |
|
| 2023 | Free cash flow | Unavailable |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Liabilities / assets | 131.7% |
|
| 2021 | Liabilities / assets | 75% |
|
| 2022 | Liabilities / assets | 80% |
|
| 2023 | Liabilities / assets | 55.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2020 | Current assets / current liabilities | 1.19× |
|
| 2021 | Current assets / current liabilities | 23.78× |
|
| 2022 | Current assets / current liabilities | 1.25× |
|
| 2023 | Current assets / current liabilities | 1.81× |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2020 2020-01-01 – 2020-12-31 | Unavailable Not reported for this period. | −DKK 31.8 million Exact valueExact value: -31800000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 300,000 Exact valueExact value: 300000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −DKK 32.1 million Calculation and evidence-31800000 − 300000 DKK Exact free cash flow: -32100000 DKK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2021 2021-01-01 – 2021-12-31 | Unavailable Not reported for this period. | −DKK 33.2 million Exact valueExact value: -33200000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | DKK 0 Exact valueExact value: 0 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | −DKK 33.2 million Calculation and evidence-33200000 − 0 DKK Exact free cash flow: -33200000 DKK
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2022 2022-01-01 – 2022-12-31 | Unavailable Not reported for this period. | −DKK 10.1 million Exact valueExact value: -10100000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2023 2023-01-01 – 2023-12-31 | Unavailable Not reported for this period. | DKK 198.2 million Exact valueExact value: 198200000 DKK Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
6 filings · 384 latest values · 384 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 529900DY2V39LC8FJ309, esef:529900DY2V39LC8FJ309