Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 35.27 | -0.19 | 117.74 | 28.96 | -4.83 |
| Total depreciation | -20.57 | -23.07 | -23.07 | ||
| EBIT | 35.27 | -0.19 | 97.18 | 5.89 | -27.90 |
| Other financial income | -69.33 | 389.94 | 129.01 | 51.61 | 140.70 |
| Other financial expenses | -0.30 | -1.98 | -16.97 | -44.36 | 0.66 |
| Pre-tax profit | -34.36 | 387.77 | 209.22 | 13.15 | 113.45 |
| Income taxes | 7.92 | -85.63 | -49.57 | 4.01 | -21.92 |
| Net earnings | -26.45 | 302.13 | 159.65 | 17.16 | 91.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 48.64 | 25.57 | 2.51 | ||
| Tangible assets total | 48.64 | 25.57 | 2.51 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 105.58 | 112.74 | |||
| Current amounts owed by group member comp. | 116.05 | 116.05 | |||
| Current owed by particip. interest comp. | 100.00 | 60.00 | |||
| Current other receivables | 96.97 | 1.41 | |||
| Current deferred tax assets | 5.81 | 8.88 | |||
| Short term receivables total | 202.55 | 228.79 | 116.05 | 105.81 | 70.29 |
| Other current investments | 579.00 | 702.02 | 710.19 | 614.56 | |
| Cash and bank deposits | 270.56 | 26.80 | 70.96 | 18.96 | 291.72 |
| Cash and cash equivalents | 270.56 | 605.81 | 772.98 | 729.15 | 906.29 |
| Balance sheet total (assets) | 473.11 | 834.60 | 937.67 | 860.54 | 979.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 266.79 | 240.34 | 542.47 | 702.13 | 719.29 |
| Profit of the financial year | -26.45 | 302.13 | 159.65 | 17.16 | 91.53 |
| Shareholders equity total | 290.34 | 592.47 | 752.13 | 769.29 | 860.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 95.74 | 63.70 | |||
| Current owed to participating | 2.48 | 6.82 | 4.33 | 8.64 | |
| Short-term deferred tax liabilities | 109.28 | 84.94 | 51.70 | 14.94 | |
| Other non-interest bearing current liabilities | 87.03 | 66.67 | 93.78 | 35.23 | 94.68 |
| Current liabilities total | 182.77 | 242.13 | 185.54 | 91.25 | 118.26 |
| Balance sheet total (liabilities) | 473.11 | 834.60 | 937.67 | 860.54 | 979.08 |
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.