Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7.82 | 1 552.64 | 1 868.54 | 1 315.92 | 1 391.76 |
| Employee benefit expenses | -1 051.98 | -1 293.07 | -1 187.47 | -1 214.94 | |
| Total depreciation | -6.59 | -39.56 | -39.56 | -42.31 | |
| EBIT | -7.82 | 494.06 | 535.90 | 88.89 | 134.51 |
| Other financial income | 2.07 | ||||
| Other financial expenses | -3.47 | -2.64 | -4.73 | ||
| Pre-tax profit | -7.82 | 490.59 | 533.26 | 84.15 | 136.58 |
| Income taxes | - 104.27 | - 121.57 | -20.29 | -32.83 | |
| Net earnings | -7.82 | 386.32 | 411.69 | 63.86 | 103.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 191.22 | 151.66 | 112.10 | 152.28 | |
| Tangible assets total | 191.22 | 151.66 | 112.10 | 152.28 | |
| Other receivables | 13.50 | 17.50 | 17.50 | 18.72 | |
| Investments total | 13.50 | 17.50 | 17.50 | 18.72 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 405.57 | 1 159.02 | 1 048.81 | 302.50 | |
| Prepayments and accrued income | 32.49 | 38.68 | 35.60 | 38.77 | |
| Current other receivables | 3.63 | 248.44 | |||
| Current deferred tax assets | 0.99 | ||||
| Short term receivables total | 441.69 | 1 197.70 | 1 084.41 | 590.69 | |
| Cash and bank deposits | 19.74 | 576.81 | 309.73 | 141.10 | 129.35 |
| Cash and cash equivalents | 19.74 | 576.81 | 309.73 | 141.10 | 129.35 |
| Balance sheet total (assets) | 19.74 | 1 223.23 | 1 676.59 | 1 355.11 | 891.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 300.00 | 400.00 | 100.00 | ||
| Other reserves | 6.50 | ||||
| Retained earnings | -72.00 | - 386.32 | - 393.50 | 18.19 | -17.95 |
| Profit of the financial year | -7.82 | 386.32 | 411.69 | 63.86 | 103.75 |
| Shareholders equity total | 0.18 | 386.50 | 498.19 | 162.05 | 265.80 |
| Provisions | 9.43 | 8.88 | 6.30 | 6.12 | |
| Non-current liabilities total | |||||
| Current trade creditors | 216.42 | 233.59 | 326.11 | 254.47 | |
| Current owed to participating | 14.57 | 14.57 | 112.97 | 541.38 | 36.27 |
| Short-term deferred tax liabilities | 94.84 | 122.40 | 8.88 | ||
| Other non-interest bearing current liabilities | 5.00 | 501.47 | 700.55 | ||
| Current liabilities total | 19.57 | 827.31 | 1 169.52 | 876.36 | 290.74 |
| Balance sheet total (liabilities) | 19.74 | 1 223.23 | 1 676.59 | 1 044.71 | 562.66 |
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.