Income statement (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 45.35 | -48.39 | 31.93 |
| Employee benefit expenses | -16.86 | -9.05 | -9.66 |
| EBIT | 28.49 | -57.44 | 22.27 |
| Other financial income | 0.06 | ||
| Other financial expenses | -0.73 | -0.00 | -0.33 |
| Pre-tax profit | 27.76 | -57.45 | 22.00 |
| Income taxes | -7.35 | 12.60 | -4.90 |
| Net earnings | 20.41 | -44.85 | 17.10 |
Assets (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 257.17 | 256.30 | 370.50 |
| Current other receivables | 0.20 | 8.87 | 0.20 |
| Current deferred tax assets | 12.60 | 7.70 | |
| Short term receivables total | 257.37 | 277.76 | 378.40 |
| Cash and bank deposits | 122.88 | 1.57 | 10.49 |
| Cash and cash equivalents | 122.88 | 1.57 | 10.49 |
| Balance sheet total (assets) | 380.24 | 279.34 | 388.89 |
Equity and liabilities (kDKK)
| 2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 20.41 | -24.44 | |
| Profit of the financial year | 20.41 | -44.85 | 17.10 |
| Shareholders equity total | 60.41 | 15.56 | 32.67 |
| Non-current liabilities total | |||
| Current trade creditors | 299.71 | 256.43 | 352.70 |
| Short-term deferred tax liabilities | 7.35 | 7.35 | |
| Other non-interest bearing current liabilities | 12.77 | 3.52 | |
| Current liabilities total | 319.83 | 263.78 | 356.23 |
| Balance sheet total (liabilities) | 380.24 | 279.34 | 388.89 |
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.