Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 340.96 | 472.92 | 979.62 | 1 109.54 | 1 165.89 |
| Employee benefit expenses | -1 451.69 | - 605.89 | - 729.75 | -1 010.03 | -1 239.76 |
| Total depreciation | -67.70 | -15.25 | -6.19 | -8.47 | -4.79 |
| EBIT | - 178.43 | - 148.22 | 243.69 | 91.04 | -78.66 |
| Other financial income | 0.03 | 0.08 | |||
| Other financial expenses | -12.98 | -12.78 | -1.52 | -1.99 | -0.84 |
| Pre-tax profit | - 191.42 | - 161.00 | 242.19 | 89.05 | -79.42 |
| Income taxes | -14.82 | -22.35 | -19.13 | -0.60 | |
| Net earnings | - 206.24 | - 161.00 | 219.84 | 69.92 | -80.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 12.37 | 6.19 | |||
| Tangible assets total | 12.37 | 6.19 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 174.43 | 6.51 | 134.13 | 265.21 | 232.38 |
| Prepayments and accrued income | 6.77 | 26.00 | 5.85 | 11.85 | |
| Current other receivables | 120.00 | 24.30 | 58.02 | 91.96 | 80.41 |
| Short term receivables total | 301.20 | 56.81 | 192.15 | 363.02 | 324.64 |
| Cash and bank deposits | 245.50 | 170.27 | 366.97 | 259.92 | 347.25 |
| Cash and cash equivalents | 245.50 | 170.27 | 366.97 | 259.92 | 347.25 |
| Balance sheet total (assets) | 559.08 | 233.26 | 559.12 | 622.94 | 671.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 379.98 | 173.74 | 12.74 | 232.58 | 302.50 |
| Profit of the financial year | - 206.24 | - 161.00 | 219.84 | 69.92 | -80.02 |
| Shareholders equity total | 253.74 | 92.74 | 312.58 | 382.50 | 302.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.51 | 19.35 | 23.31 | 14.49 | 28.99 |
| Short-term deferred tax liabilities | 4.35 | 9.13 | |||
| Other non-interest bearing current liabilities | 294.82 | 121.17 | 218.87 | 216.82 | 340.43 |
| Current liabilities total | 305.33 | 140.52 | 246.54 | 240.44 | 369.42 |
| Balance sheet total (liabilities) | 559.08 | 233.26 | 559.12 | 622.94 | 671.89 |
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.