Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 31 460.00 | 21 000.00 | 19 671.00 |
| Employee benefit expenses | -30 390.00 | -20 165.00 | -18 658.00 |
| EBIT | 1 070.00 | 835.00 | 1 013.00 |
| Other financial income | 3.00 | 2.00 | |
| Other financial expenses | - 128.00 | - 114.00 | -65.00 |
| Pre-tax profit | 945.00 | 721.00 | 950.00 |
| Income taxes | - 208.00 | - 159.00 | - 221.00 |
| Net earnings | 737.00 | 562.00 | 729.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 2 853.00 | 2 073.00 | 1 824.00 |
| Current other receivables | 72.00 | 2.00 | 4.00 |
| Short term receivables total | 2 925.00 | 2 075.00 | 1 828.00 |
| Cash and bank deposits | 5 706.00 | 3 842.00 | 4 586.00 |
| Cash and cash equivalents | 5 706.00 | 3 842.00 | 4 586.00 |
| Balance sheet total (assets) | 8 631.00 | 5 917.00 | 6 414.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 000.00 | ||
| Retained earnings | 737.00 | 299.00 | |
| Profit of the financial year | 737.00 | 562.00 | 729.00 |
| Shareholders equity total | 777.00 | 1 339.00 | 2 068.00 |
| Non-current liabilities total | |||
| Current trade creditors | 391.00 | 287.00 | 209.00 |
| Current owed to group member | 968.00 | 1 161.00 | |
| Short-term deferred tax liabilities | 208.00 | 159.00 | 211.00 |
| Other non-interest bearing current liabilities | 6 287.00 | 2 971.00 | 3 926.00 |
| Current liabilities total | 7 854.00 | 4 578.00 | 4 346.00 |
| Balance sheet total (liabilities) | 8 631.00 | 5 917.00 | 6 414.00 |
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.