Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 214.43 | 733.30 | 1 108.42 |
| Employee benefit expenses | - 296.90 | - 331.75 | - 385.28 |
| Total depreciation | -27.12 | -57.43 | -56.04 |
| EBIT | - 109.59 | 344.12 | 667.10 |
| Other financial income | 2.20 | 0.01 | |
| Other financial expenses | -64.15 | -54.56 | -44.82 |
| Pre-tax profit | - 171.55 | 289.58 | 622.27 |
| Income taxes | 37.74 | -73.52 | - 136.89 |
| Net earnings | - 133.81 | 216.06 | 485.38 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 4.07 | 3.25 | |
| Machinery and equipment | 255.96 | 199.34 | |
| Tangible assets total | 260.02 | 202.59 | |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 220.76 | 425.03 | 485.56 |
| Finished products/goods | 55.92 | 9.92 | |
| Inventories total | 220.76 | 480.94 | 495.48 |
| Current trade debtors | 28.04 | 83.83 | 428.41 |
| Current amounts owed by group member comp. | 183.20 | ||
| Prepayments and accrued income | 7.10 | 1.24 | |
| Current deferred tax assets | 37.74 | ||
| Short term receivables total | 65.78 | 90.92 | 612.85 |
| Cash and bank deposits | 382.68 | 203.06 | 163.45 |
| Cash and cash equivalents | 382.68 | 203.06 | 163.45 |
| Balance sheet total (assets) | 929.24 | 977.52 | 1 271.78 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 300.00 | ||
| Retained earnings | - 133.81 | - 217.75 | |
| Profit of the financial year | - 133.81 | 216.06 | 485.38 |
| Shareholders equity total | -93.81 | 122.25 | 607.64 |
| Provisions | 9.04 | ||
| Non-current loans from credit institutions | 652.15 | 330.15 | 166.02 |
| Non-current other liabilities | 20.87 | ||
| Non-current liabilities total | 652.15 | 351.02 | 166.02 |
| Current loans from credit institutions | 27.20 | 163.20 | 163.20 |
| Current trade creditors | 151.18 | 32.69 | 46.12 |
| Current owed to group member | 9.88 | 174.92 | 158.23 |
| Other non-interest bearing current liabilities | 182.64 | 124.40 | 130.57 |
| Current liabilities total | 370.90 | 495.21 | 498.12 |
| Balance sheet total (liabilities) | 929.24 | 977.52 | 1 271.78 |
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.