Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 064.78 | 1 115.24 | 1 768.25 | 4 769.97 | 4 666.74 |
| Employee benefit expenses | - 990.44 | -1 238.50 | -1 822.90 | -3 042.93 | -3 363.92 |
| Total depreciation | -22.11 | - 131.75 | - 171.00 | ||
| EBIT | 52.22 | - 123.26 | -54.64 | 1 595.29 | 1 131.82 |
| Other financial income | -0.03 | 2.58 | |||
| Other financial expenses | -10.97 | -83.23 | -2.81 | -24.42 | - 112.28 |
| Pre-tax profit | 41.25 | - 206.49 | -57.45 | 1 570.84 | 1 022.12 |
| Income taxes | -9.07 | - 245.67 | - 327.97 | ||
| Net earnings | 32.17 | - 206.49 | -57.45 | 1 325.17 | 694.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 158.83 | 265.08 | |||
| Machinery and equipment | 66.34 | 66.34 | 460.20 | 368.16 | 531.23 |
| Tangible assets total | 66.34 | 66.34 | 460.20 | 526.99 | 796.31 |
| Holdings in group member companies | 40.00 | ||||
| Other receivables | 23.32 | 46.32 | 224.85 | 302.09 | |
| Investments total | 23.32 | 46.32 | 224.85 | 342.09 | |
| Non-curr. owed by group member comp. | 1 114.71 | 1 388.56 | 1 388.56 | ||
| Non-current other receivables | 100.00 | 100.00 | 100.00 | ||
| Long term receivables total | 1 214.70 | 1 488.56 | 1 488.56 | ||
| Inventories total | |||||
| Current trade debtors | 18.30 | 6.59 | |||
| Current deferred tax assets | 79.97 | ||||
| Short term receivables total | 18.30 | 6.59 | 79.97 | ||
| Cash and bank deposits | 290.41 | 179.92 | 1 186.45 | 3 411.30 | 4 510.80 |
| Cash and cash equivalents | 290.41 | 179.92 | 1 186.45 | 3 411.30 | 4 510.80 |
| Balance sheet total (assets) | 1 589.75 | 1 764.73 | 3 181.53 | 4 243.11 | 5 649.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | - 330.71 | - 298.54 | 123.99 | 1 409.50 | |
| Profit of the financial year | 32.17 | - 206.49 | -57.45 | 1 325.17 | 694.15 |
| Shareholders equity total | - 238.54 | - 445.03 | 2.55 | 1 509.16 | 2 163.65 |
| Provisions | 13.96 | 33.32 | |||
| Non-current owed to group member | 1 111.19 | 1 468.09 | 1 569.20 | ||
| Non-current liabilities total | 1 111.19 | 1 468.09 | 1 569.20 | ||
| Current trade creditors | 88.05 | 133.06 | 429.94 | 32.02 | 60.78 |
| Current owed to participating | 468.10 | 154.59 | 728.93 | ||
| Short-term deferred tax liabilities | 325.64 | 540.32 | |||
| Other non-interest bearing current liabilities | 146.99 | 399.49 | 396.37 | 2 376.29 | 2 851.12 |
| Accruals and deferred income | 54.55 | 54.55 | |||
| Current liabilities total | 703.15 | 741.68 | 1 609.78 | 2 733.95 | 3 452.22 |
| Balance sheet total (liabilities) | 1 589.75 | 1 764.73 | 3 181.53 | 4 243.11 | 5 649.19 |
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.