Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 785.52 | 2 228.65 | 1 367.65 | 3 079.17 | 735.16 |
| Employee benefit expenses | -1 106.69 | -1 602.90 | - 862.82 | -2 128.22 | -1 265.37 |
| Total depreciation | -5.48 | -5.67 | -33.36 | -31.65 | |
| EBIT | - 321.17 | 620.27 | 499.17 | 917.59 | - 561.86 |
| Other financial expenses | -53.90 | -44.26 | -24.48 | -55.73 | -50.63 |
| Pre-tax profit | - 375.07 | 576.01 | 474.69 | 861.86 | - 612.48 |
| Income taxes | -52.60 | -91.77 | - 189.14 | 161.34 | |
| Net earnings | - 375.07 | 523.42 | 382.92 | 672.71 | - 451.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.52 | 5.85 | 122.50 | 99.85 | |
| Tangible assets total | 11.52 | 5.85 | 122.50 | 99.85 | |
| Other receivables | 36.00 | ||||
| Investments total | 36.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 14.09 | 416.41 | 449.08 | 856.94 | 202.26 |
| Current amounts owed by group member comp. | 13.50 | 31.50 | 40.00 | ||
| Current owed by particip. interest comp. | 4.30 | 4.30 | |||
| Current other receivables | 90.00 | 76.33 | 274.77 | 118.67 | 266.82 |
| Current deferred tax assets | 125.40 | 72.81 | 0.82 | 164.91 | |
| Short term receivables total | 247.29 | 601.34 | 724.66 | 1 015.61 | 633.99 |
| Cash and bank deposits | 216.61 | 3.12 | 875.37 | 55.56 | |
| Cash and cash equivalents | 216.61 | 3.12 | 875.37 | 55.56 | |
| Balance sheet total (assets) | 283.29 | 829.47 | 733.64 | 2 013.48 | 789.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 235.60 | ||||
| Retained earnings | - 455.79 | - 830.86 | - 307.44 | - 160.13 | 512.58 |
| Profit of the financial year | - 375.07 | 523.42 | 382.92 | 672.71 | - 451.14 |
| Shareholders equity total | - 780.86 | - 257.44 | 125.47 | 798.19 | 111.44 |
| Provisions | 0.62 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 90.24 | ||||
| Current trade creditors | 289.11 | 273.32 | 335.48 | 241.64 | 192.68 |
| Current owed to participating | 1.66 | ||||
| Short-term deferred tax liabilities | 20.63 | 195.78 | |||
| Other non-interest bearing current liabilities | 684.80 | 679.19 | 252.06 | 777.26 | 483.63 |
| Accruals and deferred income | 134.41 | ||||
| Current liabilities total | 1 064.15 | 1 086.91 | 608.17 | 1 214.67 | 677.96 |
| Balance sheet total (liabilities) | 283.29 | 829.47 | 733.64 | 2 013.48 | 789.40 |
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.