Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 165.34 | 129.56 | 121.28 |
| Employee benefit expenses | - 176.78 | ||
| Total depreciation | -24.00 | -26.00 | |
| EBIT | 165.34 | 105.55 | -81.50 |
| Other financial income | 0.03 | ||
| Other financial expenses | -14.14 | -20.90 | -26.90 |
| Pre-tax profit | 151.21 | 84.65 | - 108.38 |
| Income taxes | -34.94 | -18.81 | 23.82 |
| Net earnings | 116.27 | 65.84 | -84.56 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 120.00 | 96.00 | 100.00 |
| Tangible assets total | 120.00 | 96.00 | 100.00 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 431.58 | 480.05 | 584.50 |
| Inventories total | 431.58 | 480.05 | 584.50 |
| Current trade debtors | 82.55 | 0.99 | 12.14 |
| Current other receivables | 5.79 | 30.12 | 40.88 |
| Current deferred tax assets | 29.65 | ||
| Short term receivables total | 88.34 | 31.12 | 82.67 |
| Cash and bank deposits | 120.98 | 21.33 | 33.59 |
| Cash and cash equivalents | 120.98 | 21.33 | 33.59 |
| Balance sheet total (assets) | 760.90 | 628.50 | 800.76 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 116.27 | 182.11 | |
| Profit of the financial year | 116.27 | 65.84 | -84.56 |
| Shareholders equity total | 166.27 | 232.11 | 147.56 |
| Provisions | 1.32 | 7.15 | |
| Non-current deferred tax liabilities | 34.94 | 17.49 | |
| Non-current liabilities total | 34.94 | 17.49 | |
| Current trade creditors | 29.57 | 3.15 | 27.72 |
| Current owed to participating | 1.67 | 1.67 | |
| Current owed to group member | 517.90 | 313.82 | 491.78 |
| Short-term deferred tax liabilities | 34.94 | 17.49 | |
| Other non-interest bearing current liabilities | 12.22 | 24.00 | 107.40 |
| Current liabilities total | 559.69 | 377.57 | 646.05 |
| Balance sheet total (liabilities) | 760.90 | 628.50 | 800.76 |
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.