Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 148.38 | 971.89 | 1 831.22 | 1 664.24 | 1 086.47 |
| Employee benefit expenses | -1 075.22 | - 738.41 | - 780.01 | -1 320.19 | - 884.95 |
| Total depreciation | -95.30 | -95.30 | -95.30 | -95.30 | -23.82 |
| EBIT | -22.13 | 138.19 | 955.91 | 248.75 | 177.69 |
| Other financial income | 10.02 | 30.60 | 40.94 | 21.15 | 21.39 |
| Other financial expenses | -31.21 | -3.31 | -7.42 | -27.73 | -19.39 |
| Pre-tax profit | -43.31 | 165.48 | 989.43 | 242.17 | 179.69 |
| Income taxes | 5.74 | -37.02 | - 220.31 | -63.72 | -35.69 |
| Net earnings | -37.57 | 128.46 | 769.12 | 178.45 | 143.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 309.72 | 214.42 | 119.12 | 23.82 | |
| Tangible assets total | 309.72 | 214.42 | 119.12 | 23.82 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 73.58 | 28.96 | 22.81 | 27.70 | 28.86 |
| Inventories total | 73.58 | 28.96 | 22.81 | 27.70 | 28.86 |
| Current trade debtors | 1 137.17 | 969.50 | 1 472.33 | 3 156.64 | 544.75 |
| Current amounts owed by group member comp. | 614.69 | 712.10 | 43.44 | ||
| Prepayments and accrued income | 18.75 | 20.68 | |||
| Current other receivables | 128.04 | 175.44 | 853.77 | 213.30 | 483.49 |
| Current deferred tax assets | 7.44 | 9.90 | 14.40 | ||
| Short term receivables total | 1 879.89 | 1 857.05 | 2 376.98 | 3 398.59 | 1 063.33 |
| Cash and bank deposits | 16.42 | 558.10 | 1 468.67 | 580.13 | 1 083.41 |
| Cash and cash equivalents | 16.42 | 558.10 | 1 468.67 | 580.13 | 1 083.41 |
| Balance sheet total (assets) | 2 279.62 | 2 658.54 | 3 987.57 | 4 030.24 | 2 175.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 750.00 | 750.00 | 150.00 | 500.00 | |
| Retained earnings | 1 366.85 | 579.28 | -42.27 | 576.85 | 255.31 |
| Profit of the financial year | -37.57 | 128.46 | 769.12 | 178.45 | 143.99 |
| Shareholders equity total | 1 454.28 | 1 582.73 | 1 601.85 | 1 030.31 | 1 024.30 |
| Provisions | 11.00 | 6.00 | |||
| Non-current other liabilities | 3.00 | ||||
| Non-current deferred tax liabilities | 117.26 | 42.02 | 233.75 | 66.18 | 40.19 |
| Non-current liabilities total | 120.26 | 42.02 | 233.75 | 66.18 | 40.19 |
| Current loans from credit institutions | 0.20 | 42.02 | |||
| Advances received | 147.88 | 10.94 | |||
| Current trade creditors | 265.97 | 366.23 | 326.85 | 1 149.92 | 359.45 |
| Current owed to group member | 702.80 | 606.17 | |||
| Short-term deferred tax liabilities | 135.61 | 117.26 | 233.75 | 66.18 | |
| Other non-interest bearing current liabilities | 288.69 | 448.10 | 649.94 | 699.41 | 68.36 |
| Accruals and deferred income | 3.61 | 96.20 | 1 133.16 | ||
| Current liabilities total | 694.08 | 1 027.78 | 2 151.97 | 2 933.75 | 1 111.11 |
| Balance sheet total (liabilities) | 2 279.62 | 2 658.54 | 3 987.57 | 4 030.24 | 2 175.60 |
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.