Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 159.79 | 195.68 | 279.16 | 375.99 | 533.20 |
| Employee benefit expenses | - 166.67 | - 165.00 | - 204.24 | - 376.48 | - 461.24 |
| EBIT | -6.89 | 30.67 | 74.92 | -0.50 | 71.96 |
| Other financial expenses | -1.21 | -0.63 | -1.85 | -1.94 | |
| Pre-tax profit | -8.10 | 30.67 | 74.29 | -2.35 | 70.02 |
| Income taxes | -3.78 | -11.92 | -21.54 | -4.82 | -20.59 |
| Net earnings | -11.88 | 18.75 | 52.75 | -7.16 | 49.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 3.18 | 3.18 | 3.18 | 3.18 | |
| Investments total | 3.18 | 3.18 | 3.18 | 3.18 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 68.77 | 46.35 | 126.88 | 58.24 | 27.00 |
| Current amounts owed by group member comp. | 3.13 | 46.88 | 10.74 | 14.60 | |
| Current other receivables | 4.42 | 5.43 | |||
| Short term receivables total | 73.19 | 49.48 | 173.75 | 74.41 | 41.60 |
| Cash and bank deposits | 35.84 | 153.81 | 86.35 | 124.85 | 281.65 |
| Cash and cash equivalents | 35.84 | 153.81 | 86.35 | 124.85 | 281.65 |
| Balance sheet total (assets) | 109.03 | 206.47 | 263.28 | 202.44 | 326.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -11.88 | 6.87 | 59.62 | 52.46 | |
| Profit of the financial year | -11.88 | 18.75 | 52.75 | -7.16 | 49.43 |
| Shareholders equity total | 38.12 | 56.87 | 109.62 | 102.46 | 151.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 17.72 | 23.02 | 21.72 | 2.50 | 18.06 |
| Current owed to participating | 30.53 | 37.45 | 44.92 | 55.02 | 66.75 |
| Short-term deferred tax liabilities | 3.78 | 15.71 | 32.80 | 26.71 | 23.80 |
| Other non-interest bearing current liabilities | 18.88 | 73.42 | 54.22 | 15.76 | 65.93 |
| Current liabilities total | 70.91 | 149.60 | 153.66 | 99.99 | 174.54 |
| Balance sheet total (liabilities) | 109.03 | 206.47 | 263.28 | 202.44 | 326.43 |
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.