Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 157.99 | 3 264.66 | 4 285.11 | 3 831.79 | 5 038.28 |
| Employee benefit expenses | -3 145.43 | -2 830.47 | -2 682.64 | -2 903.65 | -3 146.18 |
| Total depreciation | -4.00 | -0.48 | -5.00 | ||
| EBIT | - 991.43 | 433.71 | 1 602.47 | 928.13 | 1 887.10 |
| Other financial income | 4.48 | 0.41 | 13.29 | 0.22 | 35.92 |
| Other financial expenses | - 134.96 | - 110.43 | - 138.26 | - 206.86 | - 266.19 |
| Pre-tax profit | -1 121.91 | 323.69 | 1 477.50 | 721.49 | 1 656.84 |
| Income taxes | 241.99 | -71.71 | - 325.07 | - 159.15 | - 370.30 |
| Net earnings | - 879.93 | 251.99 | 1 152.42 | 562.35 | 1 286.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.48 | 25.00 | |||
| Tangible assets total | 0.48 | 25.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 654.98 | 2 293.75 | 2 044.41 | 2 754.24 | 3 636.76 |
| Inventories total | 2 654.98 | 2 293.75 | 2 044.41 | 2 754.24 | 3 636.76 |
| Current trade debtors | 3 131.28 | 1 967.82 | 1 072.10 | 2 756.04 | 596.24 |
| Current amounts owed by group member comp. | 4.50 | 1.27 | |||
| Prepayments and accrued income | 72.25 | 164.76 | 457.17 | 25.06 | 40.03 |
| Current other receivables | 727.14 | 1 161.59 | 2 921.31 | 1 999.64 | 4 155.73 |
| Current deferred tax assets | 301.82 | ||||
| Short term receivables total | 4 232.48 | 3 294.17 | 4 450.58 | 4 785.24 | 4 793.28 |
| Cash and bank deposits | 7.88 | 497.94 | 810.49 | 576.18 | 524.96 |
| Cash and cash equivalents | 7.88 | 497.94 | 810.49 | 576.18 | 524.96 |
| Balance sheet total (assets) | 6 895.82 | 6 085.86 | 7 305.47 | 8 115.66 | 8 979.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Retained earnings | - 750.00 | -1 629.93 | -1 377.94 | - 225.52 | 336.83 |
| Profit of the financial year | - 879.93 | 251.99 | 1 152.42 | 562.35 | 1 286.54 |
| Shareholders equity total | - 879.93 | - 627.94 | 524.48 | 1 086.83 | 2 373.37 |
| Provisions | 177.08 | 199.26 | 344.77 | 339.35 | 709.65 |
| Non-current other liabilities | 7.88 | 69.56 | |||
| Non-current liabilities total | 7.88 | 69.56 | |||
| Current loans from credit institutions | 1 497.02 | 530.68 | |||
| Advances received | 679.29 | 140.67 | 602.68 | 708.19 | 177.29 |
| Current trade creditors | 354.85 | 695.54 | 667.86 | 438.17 | 224.51 |
| Current owed to group member | 4 298.86 | 4 375.33 | 4 228.22 | 4 300.12 | 4 689.66 |
| Short-term deferred tax liabilities | 49.52 | 179.56 | 164.57 | ||
| Other non-interest bearing current liabilities | 760.78 | 1 183.92 | 757.90 | 547.74 | 805.52 |
| Current liabilities total | 7 590.79 | 6 444.98 | 6 436.21 | 6 689.48 | 5 896.98 |
| Balance sheet total (liabilities) | 6 895.82 | 6 085.86 | 7 305.47 | 8 115.66 | 8 979.99 |
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.