Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 055.39 | 2 005.32 | 5 011.19 | 2 763.81 | 2 228.28 |
| Employee benefit expenses | -7.40 | - 882.36 | -1 262.06 | -1 504.23 | - 984.40 |
| Total depreciation | -27.00 | -27.46 | -27.46 | -27.46 | |
| EBIT | 1 021.00 | 1 122.96 | 3 721.67 | 1 232.12 | 1 216.42 |
| Other financial income | 0.04 | 12.09 | -0.06 | ||
| Other financial expenses | -3.62 | -12.61 | -35.06 | -18.10 | -0.69 |
| Pre-tax profit | 1 017.42 | 1 122.44 | 3 686.55 | 1 214.01 | 1 215.73 |
| Income taxes | - 224.20 | -12.96 | - 821.23 | - 273.11 | - 189.37 |
| Net earnings | 793.22 | 1 109.48 | 2 865.32 | 940.91 | 1 026.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 222.29 | 109.84 | 82.38 | 212.68 | |
| Tangible assets total | 222.29 | 109.84 | 82.38 | 212.68 | |
| Other receivables | 20.00 | 47.81 | |||
| Investments total | 20.00 | 47.81 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 336.52 | 695.30 | 1 747.82 | 1 204.03 | 167.13 |
| Current amounts owed by group member comp. | 5 000.00 | 7 073.52 | |||
| Current deferred tax assets | 12.23 | 3.34 | 2.51 | ||
| Short term receivables total | 336.52 | 707.53 | 1 751.16 | 6 206.54 | 7 240.66 |
| Cash and bank deposits | 1 311.05 | 3 315.48 | 4 583.33 | 1 767.09 | 1 634.31 |
| Cash and cash equivalents | 1 311.05 | 3 315.48 | 4 583.33 | 1 767.09 | 1 634.31 |
| Balance sheet total (assets) | 1 667.57 | 4 293.12 | 6 444.33 | 8 056.01 | 9 087.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 109.48 | 6 500.00 | |||
| Retained earnings | - 316.27 | 1 902.70 | 4 768.02 | - 791.07 | |
| Profit of the financial year | 793.22 | 1 109.48 | 2 865.32 | 940.91 | 1 026.36 |
| Shareholders equity total | 843.22 | 1 952.70 | 4 818.02 | 5 758.93 | 6 785.29 |
| Provisions | 5.29 | ||||
| Non-current deferred tax liabilities | 224.20 | 249.39 | 1 061.74 | 266.95 | |
| Non-current liabilities total | 224.20 | 249.39 | 1 061.74 | 266.95 | |
| Current trade creditors | 131.80 | 452.20 | 54.00 | 249.50 | 200.88 |
| Current owed to participating | 79.57 | 126.48 | 201.25 | 211.97 | |
| Short-term deferred tax liabilities | 1 334.01 | 1 248.64 | |||
| Other non-interest bearing current liabilities | 139.79 | 513.90 | 510.57 | 512.32 | 368.64 |
| Accruals and deferred income | 249.00 | 998.45 | |||
| Current liabilities total | 600.15 | 2 091.03 | 564.57 | 2 297.08 | 2 030.13 |
| Balance sheet total (liabilities) | 1 667.57 | 4 293.12 | 6 444.33 | 8 056.01 | 9 087.65 |
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.