Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 389.79 | 513.73 | 470.93 | 330.57 | 312.60 |
| Employee benefit expenses | - 381.50 | - 418.62 | - 423.71 | - 307.16 | - 305.85 |
| EBIT | 8.29 | 95.11 | 47.22 | 23.42 | 6.76 |
| Other financial expenses | -0.61 | -1.30 | -1.74 | -3.23 | -0.18 |
| Pre-tax profit | 7.68 | 93.81 | 45.48 | 20.18 | 6.58 |
| Income taxes | -1.69 | -20.66 | -9.99 | -4.46 | -1.45 |
| Net earnings | 5.99 | 73.15 | 35.49 | 15.73 | 5.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 283.89 | 133.61 | 41.93 | 14.24 | |
| Current amounts owed by group member comp. | 66.81 | 25.39 | |||
| Current other receivables | 0.13 | 0.01 | 14.80 | ||
| Short term receivables total | 66.81 | 283.89 | 133.74 | 41.94 | 54.43 |
| Cash and bank deposits | 52.00 | 126.87 | 275.84 | 320.11 | 223.69 |
| Cash and cash equivalents | 52.00 | 126.87 | 275.84 | 320.11 | 223.69 |
| Balance sheet total (assets) | 118.80 | 410.77 | 409.58 | 362.05 | 278.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 34.84 | 40.00 | |||
| Retained earnings | 14.01 | 14.84 | 127.99 | 163.48 | 179.20 |
| Profit of the financial year | 5.99 | 73.15 | 35.49 | 15.73 | 5.13 |
| Shareholders equity total | 54.84 | 127.99 | 203.48 | 219.20 | 224.34 |
| Non-current deferred tax liabilities | 1.69 | 20.66 | 9.99 | 4.46 | 1.45 |
| Non-current liabilities total | 1.69 | 20.66 | 9.99 | 4.46 | 1.45 |
| Current trade creditors | 7.76 | 9.25 | 13.75 | 9.25 | 15.00 |
| Current owed to group member | 171.02 | 116.97 | 89.40 | ||
| Short-term deferred tax liabilities | 7.44 | 1.69 | |||
| Other non-interest bearing current liabilities | 47.07 | 80.15 | 65.39 | 39.74 | 37.33 |
| Current liabilities total | 62.27 | 262.12 | 196.11 | 138.39 | 52.33 |
| Balance sheet total (liabilities) | 118.80 | 410.77 | 409.58 | 362.05 | 278.12 |
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.