Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 598.77 | 429.36 | 336.00 |
| Employee benefit expenses | - 487.40 | - 483.94 | - 406.36 |
| Total depreciation | -10.85 | -26.04 | |
| EBIT | 111.37 | -65.42 | -96.40 |
| Other financial income | -0.13 | 0.23 | |
| Other financial expenses | -4.26 | -4.34 | -7.04 |
| Pre-tax profit | 106.97 | -69.76 | - 103.21 |
| Income taxes | -26.09 | 15.01 | 21.07 |
| Net earnings | 80.88 | -54.75 | -82.14 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 93.35 | 67.31 | |
| Tangible assets total | 93.35 | 67.31 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 155.77 | 94.54 | |
| Prepayments and accrued income | 16.07 | ||
| Current other receivables | 0.15 | 0.20 | |
| Current deferred tax assets | 28.01 | 42.09 | |
| Short term receivables total | 155.77 | 122.70 | 58.36 |
| Cash and bank deposits | 95.85 | 98.34 | |
| Cash and cash equivalents | 95.85 | 98.34 | |
| Balance sheet total (assets) | 251.63 | 216.05 | 224.01 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 80.88 | 26.13 | |
| Profit of the financial year | 80.88 | -54.75 | -82.14 |
| Shareholders equity total | 120.88 | 66.13 | -16.01 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 73.31 | ||
| Current trade creditors | 9.81 | 29.47 | 161.02 |
| Current owed to participating | 10.01 | 10.01 | 10.01 |
| Short-term deferred tax liabilities | 26.09 | ||
| Other non-interest bearing current liabilities | 84.84 | 37.14 | 68.99 |
| Current liabilities total | 130.74 | 149.92 | 240.02 |
| Balance sheet total (liabilities) | 251.63 | 216.05 | 224.01 |
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.