Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 186.82 | 2 518.45 | 3 046.24 | 4 228.24 | 3 501.46 |
| Employee benefit expenses | -2 594.01 | -2 264.47 | -2 764.00 | -3 610.93 | -3 289.70 |
| Total depreciation | - 291.38 | - 291.38 | - 240.71 | - 189.68 | -94.90 |
| EBIT | - 698.57 | -37.40 | 41.54 | 427.63 | 116.86 |
| Other financial expenses | -84.88 | - 101.82 | -78.19 | -84.87 | -99.04 |
| Pre-tax profit | - 783.45 | - 139.22 | -36.65 | 342.76 | 17.82 |
| Net earnings | - 783.45 | - 139.22 | -36.65 | 342.76 | 17.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 816.67 | 525.29 | 284.58 | 94.90 | |
| Tangible assets total | 816.67 | 525.29 | 284.58 | 94.90 | |
| Other receivables | 101.00 | 101.00 | 103.17 | 103.17 | 103.17 |
| Investments total | 101.00 | 101.00 | 103.17 | 103.17 | 103.17 |
| Long term receivables total | |||||
| Raw materials and consumables | 95.87 | 83.36 | 41.54 | 84.78 | 146.37 |
| Inventories total | 95.87 | 83.36 | 41.54 | 84.78 | 146.37 |
| Current trade debtors | 0.07 | 45.26 | 12.47 | 87.37 | 59.52 |
| Prepayments and accrued income | 13.43 | 35.99 | |||
| Current other receivables | 16.45 | 125.49 | 721.33 | 207.43 | 85.97 |
| Short term receivables total | 16.52 | 184.18 | 733.80 | 330.80 | 145.48 |
| Cash and bank deposits | 118.16 | 963.63 | 862.10 | 783.48 | 692.11 |
| Cash and cash equivalents | 118.16 | 963.63 | 862.10 | 783.48 | 692.11 |
| Balance sheet total (assets) | 1 148.21 | 1 857.45 | 2 025.20 | 1 397.14 | 1 087.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1 116.53 | -1 899.98 | -2 039.21 | -2 075.86 | -1 733.10 |
| Profit of the financial year | - 783.45 | - 139.22 | -36.65 | 342.76 | 17.82 |
| Shareholders equity total | -1 849.98 | -1 989.21 | -2 025.86 | -1 683.10 | -1 665.28 |
| Non-current loans from credit institutions | 1 114.15 | 1 253.59 | 1 067.74 | 871.15 | 633.57 |
| Non-current liabilities total | 1 114.15 | 1 253.59 | 1 067.74 | 871.15 | 633.57 |
| Current loans from credit institutions | 240.00 | 177.26 | 185.57 | 194.64 | 164.00 |
| Advances received | 7.00 | 10.50 | 17.50 | 7.00 | |
| Current trade creditors | 171.54 | 399.23 | 299.13 | 252.37 | 277.77 |
| Other non-interest bearing current liabilities | 1 472.51 | 2 009.58 | 2 488.12 | 1 744.57 | 1 670.08 |
| Current liabilities total | 1 884.05 | 2 593.07 | 2 983.32 | 2 209.09 | 2 118.85 |
| Balance sheet total (liabilities) | 1 148.21 | 1 857.45 | 2 025.20 | 1 397.14 | 1 087.13 |
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.