Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 935.13 | 866.68 | 1 668.20 | 1 035.73 | 513.70 |
| Employee benefit expenses | - 573.85 | - 484.29 | - 707.28 | - 874.73 | - 453.76 |
| Total depreciation | -74.35 | -65.09 | -61.95 | -24.06 | -16.71 |
| EBIT | 286.94 | 317.30 | 898.97 | 136.93 | 43.22 |
| Other financial income | 0.36 | 4.00 | 1.04 | ||
| Other financial expenses | -1.33 | -3.06 | -9.20 | -40.61 | -54.71 |
| Pre-tax profit | 285.97 | 314.23 | 889.77 | 100.31 | -10.44 |
| Income taxes | -64.58 | -69.13 | - 196.69 | -22.13 | 1.81 |
| Net earnings | 221.39 | 245.10 | 693.08 | 78.19 | -8.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 103.61 | 67.04 | 44.02 | 19.95 | 3.24 |
| Tangible assets total | 103.61 | 67.04 | 44.02 | 19.95 | 3.24 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 50.00 | 118.69 | 388.00 | 312.51 | 92.31 |
| Current amounts owed by group member comp. | 124.55 | ||||
| Prepayments and accrued income | 4.23 | 4.80 | 4.91 | ||
| Current other receivables | 58.09 | 9.12 | |||
| Current deferred tax assets | 6.57 | 11.98 | 16.79 | 15.46 | 14.18 |
| Short term receivables total | 56.57 | 255.21 | 409.02 | 390.86 | 120.52 |
| Cash and bank deposits | 287.54 | 382.33 | 1 070.79 | 886.95 | 773.13 |
| Cash and cash equivalents | 287.54 | 382.33 | 1 070.79 | 886.95 | 773.13 |
| Balance sheet total (assets) | 447.72 | 704.59 | 1 523.83 | 1 297.76 | 896.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 366.49 | 693.08 | 57.88 | |
| Other reserves | -57.88 | ||||
| Retained earnings | - 100.00 | - 245.10 | - 693.08 | 20.31 | |
| Profit of the financial year | 221.39 | 245.10 | 693.08 | 78.19 | -8.63 |
| Shareholders equity total | 271.39 | 416.49 | 743.08 | 128.19 | 61.68 |
| Non-current liabilities total | |||||
| Current trade creditors | 137.39 | ||||
| Current owed to group member | 62.78 | 438.02 | 1 005.73 | 745.40 | |
| Other non-interest bearing current liabilities | 113.55 | 288.10 | 205.33 | 163.84 | 89.82 |
| Current liabilities total | 176.33 | 288.10 | 780.75 | 1 169.57 | 835.22 |
| Balance sheet total (liabilities) | 447.72 | 704.59 | 1 523.83 | 1 297.76 | 896.89 |
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.