Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 103.95 | - 122.86 | 91.27 | 49.50 | 118.16 |
| Employee benefit expenses | - 102.97 | -68.48 | - 109.85 | -92.73 | -36.22 |
| EBIT | 0.98 | - 191.34 | -18.58 | -43.23 | 81.94 |
| Other financial income | 0.00 | 0.00 | |||
| Other financial expenses | -0.31 | -0.91 | -0.11 | -0.00 | |
| Pre-tax profit | 0.98 | - 191.64 | -19.49 | -43.34 | 81.94 |
| Income taxes | -2.13 | 40.91 | 3.38 | 8.56 | -19.51 |
| Net earnings | -1.14 | - 150.73 | -16.11 | -34.78 | 62.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 54.96 | 1.72 | 37.50 | ||
| Current amounts owed by group member comp. | 750.00 | 275.00 | 275.00 | 260.00 | 255.00 |
| Current other receivables | 0.96 | ||||
| Current deferred tax assets | 3.01 | 41.92 | 45.30 | 53.86 | 34.36 |
| Short term receivables total | 753.98 | 316.92 | 375.27 | 315.58 | 326.86 |
| Cash and bank deposits | 259.66 | 54.50 | 2.36 | 20.48 | 95.87 |
| Cash and cash equivalents | 259.66 | 54.50 | 2.36 | 20.48 | 95.87 |
| Balance sheet total (assets) | 1 013.64 | 371.42 | 377.63 | 336.06 | 422.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 338.91 | 337.76 | 187.03 | 170.92 | 136.14 |
| Profit of the financial year | -1.14 | - 150.73 | -16.11 | -34.78 | 62.43 |
| Shareholders equity total | 987.76 | 337.03 | 320.92 | 286.14 | 348.57 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 20.87 | 29.39 | 51.71 | 44.92 | 69.15 |
| Current liabilities total | 25.87 | 34.39 | 56.71 | 49.92 | 74.15 |
| Balance sheet total (liabilities) | 1 013.64 | 371.42 | 377.63 | 336.06 | 422.73 |
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.