Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 198.50 | 14 505.73 | 15 806.66 | 12 898.50 | 7 979.74 |
| Employee benefit expenses | -6 997.55 | -5 109.53 | -4 254.36 | -5 329.66 | -4 450.30 |
| Total depreciation | - 279.54 | - 241.61 | - 112.71 | -55.88 | |
| EBIT | 1 921.41 | 9 154.59 | 11 439.59 | 7 512.96 | 3 529.43 |
| Other financial income | 1.34 | 40.72 | 53.79 | 131.16 | 215.31 |
| Other financial expenses | - 336.63 | - 440.92 | -95.94 | - 235.14 | - 249.25 |
| Net income from associates (fin.) | 5 480.82 | -1 764.49 | - 716.23 | -1 941.58 | - 688.04 |
| Pre-tax profit | 7 066.93 | 6 989.89 | 10 681.22 | 5 467.39 | 2 807.45 |
| Income taxes | - 829.97 | -1 554.26 | -1 896.73 | -1 643.19 | - 769.99 |
| Net earnings | 6 236.96 | 5 435.63 | 8 784.49 | 3 824.21 | 2 037.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 407.70 | 168.58 | 55.88 | ||
| Tangible assets total | 407.70 | 168.58 | 55.88 | ||
| Holdings in group member companies | 14 148.62 | 12 384.13 | 2 924.95 | 899.66 | 205.69 |
| Other receivables | 91.25 | 91.25 | |||
| Investments total | 14 239.87 | 12 475.38 | 2 924.95 | 899.66 | 205.69 |
| Long term receivables total | |||||
| Semifinished products | 1 741.10 | 1 445.22 | 1 153.80 | 365.22 | 834.78 |
| Raw materials and consumables | 3 722.78 | 4 106.40 | 4 485.63 | 5 157.31 | 4 366.79 |
| Finished products/goods | 121.82 | 709.37 | 951.36 | 906.72 | 933.20 |
| Advance payments | 4.11 | ||||
| Inventories total | 5 585.70 | 6 260.99 | 6 590.79 | 6 429.25 | 6 138.88 |
| Current trade debtors | 14 374.44 | 9 761.47 | 12 340.50 | 5 564.72 | 4 977.11 |
| Current amounts owed by group member comp. | 1 300.00 | 12 745.26 | 15 081.81 | 13 013.03 | |
| Prepayments and accrued income | 164.91 | 182.98 | 191.34 | 137.54 | 227.29 |
| Current other receivables | 3.47 | 188.83 | 2.00 | ||
| Current deferred tax assets | 65.00 | 71.00 | 57.00 | ||
| Short term receivables total | 14 539.36 | 11 247.92 | 25 342.10 | 21 043.90 | 18 276.43 |
| Cash and bank deposits | 5 102.32 | 7 151.52 | 14.44 | 9.05 | 7.13 |
| Cash and cash equivalents | 5 102.32 | 7 151.52 | 14.44 | 9.05 | 7.13 |
| Balance sheet total (assets) | 39 874.96 | 37 304.39 | 34 928.18 | 28 381.86 | 24 628.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 2 147.03 | 2 147.03 | 2 147.03 | 2 147.03 |
| Share premium account | 9 852.97 | ||||
| Shares repurchased | 10 000.00 | 9 000.00 | 3 000.00 | 2 000.00 | |
| Retained earnings | 2 353.70 | -1 409.34 | 4 978.06 | 10 678.84 | 12 497.11 |
| Profit of the financial year | 6 236.96 | 5 435.63 | 8 784.49 | 3 824.21 | 2 037.46 |
| Shareholders equity total | 9 590.66 | 26 026.29 | 24 909.58 | 19 650.08 | 18 681.60 |
| Provisions | 714.00 | 575.00 | |||
| Capital loans | 11 000.00 | ||||
| Non-current liabilities total | 11 000.00 | ||||
| Short-term capital loans | 6 000.00 | ||||
| Current loans from credit institutions | 65.70 | 49.98 | 595.40 | 3 887.17 | 1 461.47 |
| Advances received | 962.10 | 168.28 | 146.94 | 5.22 | 31.96 |
| Current trade creditors | 2 441.70 | 1 543.57 | 3 362.69 | 1 688.18 | 1 232.16 |
| Current owed to group member | 6 015.34 | 4 326.50 | |||
| Short-term deferred tax liabilities | 1 331.44 | 1 693.26 | 2 929.99 | 1 649.19 | 755.99 |
| Other non-interest bearing current liabilities | 1 754.02 | 2 921.50 | 2 983.56 | 1 502.03 | 2 464.96 |
| Current liabilities total | 18 570.30 | 10 703.10 | 10 018.60 | 8 731.79 | 5 946.53 |
| Balance sheet total (liabilities) | 39 874.96 | 37 304.39 | 34 928.18 | 28 381.86 | 24 628.14 |
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.