Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 924.01 | 836.55 | 736.04 | ||
| External services | - 495.62 | - 477.45 | - 465.76 | ||
| Gross profit | 428.39 | 359.10 | 270.27 | - 103.85 | 129.65 |
| Employee benefit expenses | - 430.87 | - 304.04 | - 177.74 | -0.13 | - 156.42 |
| EBIT | -2.48 | 55.05 | 92.53 | - 103.98 | -26.77 |
| Other financial income | 0.66 | ||||
| Other financial expenses | -44.47 | -0.41 | -1.19 | -1.08 | -35.36 |
| Pre-tax profit | -46.95 | 54.64 | 91.35 | - 105.06 | -61.47 |
| Net earnings | -46.95 | 54.64 | 91.35 | - 105.06 | -61.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 78.89 | 78.89 | |||
| Investments total | 78.89 | 78.89 | |||
| Non-current other receivables | 148.41 | 148.41 | 148.41 | ||
| Long term receivables total | 148.41 | 148.41 | 148.41 | ||
| Finished products/goods | 695.00 | 650.00 | 590.00 | 545.00 | 500.00 |
| Inventories total | 695.00 | 650.00 | 590.00 | 545.00 | 500.00 |
| Current trade debtors | 250.59 | 269.13 | 263.18 | 215.25 | 92.41 |
| Prepayments and accrued income | 12.50 | ||||
| Current other receivables | 12.50 | 12.50 | 17.50 | ||
| Current deferred tax assets | 13.09 | ||||
| Short term receivables total | 263.09 | 281.63 | 280.68 | 240.83 | 92.41 |
| Cash and bank deposits | 38.11 | 357.13 | 262.54 | 209.98 | 216.52 |
| Cash and cash equivalents | 38.11 | 357.13 | 262.54 | 209.98 | 216.52 |
| Balance sheet total (assets) | 1 144.61 | 1 437.18 | 1 281.63 | 1 074.70 | 887.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 762.00 | 762.00 | 762.00 | 762.00 | 762.00 |
| Retained earnings | -1 589.24 | -1 636.19 | -1 581.54 | -1 489.92 | -1 594.98 |
| Profit of the financial year | -46.95 | 54.64 | 91.35 | - 105.06 | -61.47 |
| Shareholders equity total | - 874.19 | - 819.54 | - 728.20 | - 832.98 | - 894.45 |
| Capital loans | 1 320.93 | 1 520.93 | 1 413.56 | ||
| Non-current liabilities total | 1 320.93 | 1 520.93 | 1 413.56 | ||
| Current loans from credit institutions | 97.19 | ||||
| Current trade creditors | 52.73 | 73.69 | 53.16 | 138.34 | |
| Current owed to participating | 341.84 | 341.84 | 341.84 | 1 413.56 | 1 374.20 |
| Current owed to group member | 341.84 | 343.67 | |||
| Other non-interest bearing current liabilities | 206.11 | 320.27 | 201.27 | 13.95 | 64.39 |
| Current liabilities total | 697.87 | 735.79 | 596.27 | 1 907.69 | 1 782.27 |
| Balance sheet total (liabilities) | 1 144.61 | 1 437.18 | 1 281.63 | 1 074.70 | 887.82 |
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.