Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 878.00 | 621.00 | 767.00 | 617.00 | 476.67 |
| Employee benefit expenses | - 578.00 | - 588.00 | - 591.00 | - 545.00 | - 470.25 |
| Total depreciation | -11.00 | -9.00 | -8.00 | -7.00 | -3.38 |
| EBIT | 289.00 | 24.00 | 168.00 | 65.00 | 3.04 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -1.00 | -1.00 | -1.00 | -2.00 | -1.15 |
| Pre-tax profit | 288.00 | 23.00 | 167.00 | 63.00 | 1.94 |
| Income taxes | -64.00 | -6.00 | -37.00 | -15.00 | -1.07 |
| Net earnings | 224.00 | 17.00 | 130.00 | 48.00 | 0.87 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.00 | 20.00 | 12.00 | 4.00 | 1.41 |
| Tangible assets total | 28.00 | 20.00 | 12.00 | 4.00 | 1.41 |
| Other receivables | 7.00 | 7.00 | 7.00 | 9.00 | 8.52 |
| Investments total | 7.00 | 7.00 | 7.00 | 9.00 | 8.52 |
| Long term receivables total | |||||
| Raw materials and consumables | 15.00 | ||||
| Inventories total | 15.00 | ||||
| Current trade debtors | 185.00 | 167.00 | 111.00 | 168.00 | 228.97 |
| Prepayments and accrued income | 12.00 | 60.00 | 48.00 | 36.00 | 15.00 |
| Current other receivables | 46.00 | 33.00 | 44.80 | ||
| Current deferred tax assets | 6.00 | 3.00 | |||
| Short term receivables total | 197.00 | 279.00 | 159.00 | 237.00 | 291.78 |
| Cash and bank deposits | 477.00 | 81.00 | 288.00 | 146.00 | |
| Cash and cash equivalents | 477.00 | 81.00 | 288.00 | 146.00 | |
| Balance sheet total (assets) | 709.00 | 387.00 | 466.00 | 396.00 | 316.70 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 111.00 | 113.00 | 114.00 | 100.00 | 50.00 |
| Retained earnings | -10.00 | 101.00 | 4.00 | 34.00 | 31.82 |
| Profit of the financial year | 224.00 | 17.00 | 130.00 | 48.00 | 0.87 |
| Shareholders equity total | 375.00 | 281.00 | 298.00 | 232.00 | 132.69 |
| Provisions | 6.00 | 12.00 | 13.00 | 9.00 | 4.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 58.17 | ||||
| Current trade creditors | 22.00 | 28.00 | 21.00 | 19.00 | 53.16 |
| Current owed to participating | 1.00 | 1.00 | 1.00 | 1.00 | 2.27 |
| Short-term deferred tax liabilities | 67.00 | 20.00 | 9.00 | ||
| Other non-interest bearing current liabilities | 238.00 | 65.00 | 113.00 | 126.00 | 66.41 |
| Current liabilities total | 328.00 | 94.00 | 155.00 | 155.00 | 180.01 |
| Balance sheet total (liabilities) | 709.00 | 387.00 | 466.00 | 396.00 | 316.70 |
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.