Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 772.35 | 1 553.50 | 1 533.82 | 946.60 | 370.17 |
| Employee benefit expenses | -2 312.12 | -1 956.42 | -1 223.22 | - 797.67 | - 608.40 |
| Other operating expenses | -0.93 | -32.50 | |||
| Total depreciation | -33.69 | -40.89 | -28.39 | -28.39 | -23.25 |
| EBIT | 426.53 | - 444.75 | 249.71 | 120.54 | - 261.48 |
| Other financial expenses | -3.82 | -3.33 | -3.54 | -3.09 | -10.22 |
| Pre-tax profit | 422.71 | - 448.08 | 246.17 | 117.45 | - 271.70 |
| Income taxes | -93.18 | 98.20 | -55.00 | -25.00 | 60.00 |
| Net earnings | 329.53 | - 349.88 | 191.17 | 92.45 | - 211.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 130.10 | 94.28 | 28.39 | 131.75 | |
| Tangible assets total | 130.10 | 94.28 | 28.39 | 131.75 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 403.66 | 239.00 | 58.68 | 69.75 | 7.81 |
| Current amounts owed by group member comp. | 63.08 | 102.39 | 106.31 | ||
| Prepayments and accrued income | 3.05 | 3.11 | 2.96 | 3.01 | 2.33 |
| Current other receivables | 450.00 | 459.64 | |||
| Current deferred tax assets | 62.70 | 160.90 | 105.90 | 80.90 | 140.90 |
| Short term receivables total | 469.41 | 853.01 | 690.26 | 256.05 | 257.34 |
| Cash and bank deposits | 725.27 | 397.51 | 446.99 | 392.67 | 26.80 |
| Cash and cash equivalents | 725.27 | 397.51 | 446.99 | 392.67 | 26.80 |
| Balance sheet total (assets) | 1 324.77 | 1 344.80 | 1 165.64 | 648.72 | 415.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 365.00 | 365.00 | 365.00 |
| Retained earnings | - 306.70 | 22.84 | - 192.04 | -0.87 | 91.58 |
| Profit of the financial year | 329.53 | - 349.88 | 191.17 | 92.45 | - 211.70 |
| Shareholders equity total | 522.84 | 172.96 | 364.13 | 456.58 | 244.88 |
| Provisions | 0.00 | 0.00 | |||
| Non-current loans from credit institutions | 75.42 | ||||
| Non-current liabilities total | 75.42 | ||||
| Current loans from credit institutions | 19.63 | ||||
| Current trade creditors | 50.55 | 18.30 | 4.14 | 14.18 | 4.05 |
| Current owed to group member | 30.31 | 186.40 | |||
| Other non-interest bearing current liabilities | 721.07 | 967.14 | 797.37 | 177.95 | 71.92 |
| Current liabilities total | 801.93 | 1 171.84 | 801.51 | 192.13 | 95.60 |
| Balance sheet total (liabilities) | 1 324.77 | 1 344.80 | 1 165.64 | 648.72 | 415.90 |
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.