Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -73.45 | 277.57 | 946.37 | 1 018.79 | 817.95 |
| Employee benefit expenses | - 451.00 | - 601.48 | - 785.66 | - 889.82 | -1 033.37 |
| Total depreciation | -55.78 | -55.78 | -55.78 | -56.45 | -63.78 |
| EBIT | - 580.23 | - 379.68 | 104.93 | 72.53 | - 279.20 |
| Other financial income | 1.98 | 4.92 | |||
| Other financial expenses | -77.66 | -50.61 | -66.20 | -43.40 | -82.47 |
| Pre-tax profit | - 657.89 | - 428.31 | 43.65 | 29.13 | - 361.67 |
| Income taxes | 57.35 | 174.26 | -17.86 | -9.02 | 77.20 |
| Net earnings | - 600.54 | - 254.05 | 25.79 | 20.11 | - 284.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 216.34 | 189.01 | 161.69 | 134.36 | 107.04 |
| Machinery and equipment | 179.72 | 151.27 | 122.82 | 133.69 | 97.24 |
| Tangible assets total | 396.06 | 340.28 | 284.51 | 268.06 | 204.28 |
| Other receivables | 101.67 | 101.67 | 101.67 | 101.67 | 101.67 |
| Investments total | 101.67 | 101.67 | 101.67 | 101.67 | 101.67 |
| Long term receivables total | |||||
| Finished products/goods | 786.39 | 795.85 | 993.98 | 1 135.72 | 1 102.94 |
| Inventories total | 786.39 | 795.85 | 993.98 | 1 135.72 | 1 102.94 |
| Current trade debtors | 25.76 | 11.17 | 5.20 | 0.56 | |
| Current amounts owed by group member comp. | 235.87 | 337.68 | |||
| Prepayments and accrued income | 22.49 | 15.19 | 111.17 | 176.53 | 85.92 |
| Current other receivables | 88.72 | 5.83 | 16.13 | ||
| Current deferred tax assets | 110.34 | 96.89 | 53.06 | ||
| Short term receivables total | 158.59 | 359.12 | 542.77 | 182.91 | 155.11 |
| Cash and bank deposits | 15.28 | 9.92 | 27.99 | 37.75 | 64.41 |
| Cash and cash equivalents | 15.28 | 9.92 | 27.99 | 37.75 | 64.41 |
| Balance sheet total (assets) | 1 457.99 | 1 606.85 | 1 950.91 | 1 726.11 | 1 628.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 133.06 | - 733.60 | - 987.65 | - 961.86 | - 941.75 |
| Profit of the financial year | - 600.54 | - 254.05 | 25.79 | 20.11 | - 284.47 |
| Shareholders equity total | - 683.60 | - 937.65 | - 911.86 | - 891.75 | -1 176.22 |
| Provisions | 43.00 | 47.11 | 42.57 | 18.44 | |
| Non-current loans from credit institutions | 112.07 | 46.01 | |||
| Non-current liabilities total | 112.07 | 46.01 | |||
| Current loans from credit institutions | 637.26 | 327.13 | 302.09 | 377.24 | 465.75 |
| Advances received | 76.38 | 107.15 | 75.91 | 65.51 | 136.57 |
| Current trade creditors | 984.43 | 1 212.29 | 1 171.10 | 1 117.55 | 955.51 |
| Current owed to participating | 2.12 | 2.16 | 2.20 | ||
| Current owed to group member | 74.94 | 333.05 | 629.14 | 489.81 | 912.02 |
| Short-term deferred tax liabilities | 13.75 | 13.55 | |||
| Other non-interest bearing current liabilities | 254.39 | 473.70 | 621.47 | 511.63 | 316.33 |
| Current liabilities total | 2 029.52 | 2 455.48 | 2 815.66 | 2 575.28 | 2 786.19 |
| Balance sheet total (liabilities) | 1 457.99 | 1 606.85 | 1 950.91 | 1 726.11 | 1 628.41 |
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.