Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2.04 | 2.12 | 1 859.86 | 2 212.18 | 2 296.38 |
| Employee benefit expenses | -2.04 | -1.80 | -1 957.90 | -1 813.38 | -1 817.91 |
| Total depreciation | -0.05 | -0.06 | - 112.50 | -98.08 | -98.90 |
| EBIT | -0.05 | 0.26 | - 210.53 | 300.72 | 379.57 |
| Other financial income | 12.65 | 0.44 | |||
| Other financial expenses | -0.00 | -0.00 | -6.76 | -7.05 | -3.64 |
| Pre-tax profit | -0.06 | 0.26 | - 217.29 | 306.32 | 376.37 |
| Income taxes | -0.03 | 6.08 | -26.47 | -91.06 | |
| Net earnings | -0.06 | 0.23 | - 211.21 | 279.85 | 285.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.17 | 0.40 | 329.56 | 231.48 | 189.24 |
| Tangible assets total | 0.17 | 0.40 | 329.56 | 231.48 | 189.24 |
| Other receivables | 62.97 | 67.56 | |||
| Investments total | 62.97 | 67.56 | |||
| Non-current other receivables | 0.05 | 0.05 | 53.39 | ||
| Long term receivables total | 0.05 | 0.05 | 53.39 | ||
| Raw materials and consumables | 0.02 | 0.02 | 15.00 | 15.00 | 15.00 |
| Inventories total | 0.02 | 0.02 | 15.00 | 15.00 | 15.00 |
| Current trade debtors | 0.05 | 0.07 | 28.77 | 35.18 | 19.45 |
| Prepayments and accrued income | 0.01 | 0.03 | 24.98 | 6.03 | 3.33 |
| Current other receivables | 0.02 | 0.83 | |||
| Short term receivables total | 0.07 | 0.10 | 53.75 | 42.04 | 22.78 |
| Cash and bank deposits | 0.13 | 0.30 | 162.79 | 318.28 | 543.38 |
| Cash and cash equivalents | 0.13 | 0.30 | 162.79 | 318.28 | 543.38 |
| Balance sheet total (assets) | 0.43 | 0.87 | 614.49 | 669.77 | 837.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.13 | 0.13 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Retained earnings | -0.00 | -0.06 | 168.23 | - 160.78 | -2.93 |
| Profit of the financial year | -0.06 | 0.23 | - 211.21 | 279.85 | 285.31 |
| Shareholders equity total | 0.06 | 0.29 | 82.02 | 361.87 | 529.38 |
| Provisions | 0.01 | ||||
| Non-current other liabilities | 0.09 | ||||
| Non-current deferred tax liabilities | 89.11 | ||||
| Non-current liabilities total | 0.09 | 89.11 | |||
| Current trade creditors | 0.03 | 0.03 | 32.88 | 16.29 | 11.19 |
| Short-term deferred tax liabilities | 0.02 | 24.47 | 40.06 | ||
| Other non-interest bearing current liabilities | 0.34 | 0.44 | 410.50 | 267.15 | 257.33 |
| Current liabilities total | 0.37 | 0.48 | 443.37 | 307.90 | 308.58 |
| Balance sheet total (liabilities) | 0.43 | 0.87 | 614.49 | 669.77 | 837.96 |
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.