Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 043.56 | 1 879.79 | 1 622.09 |
| Employee benefit expenses | - 993.63 | -1 300.89 | -1 409.52 |
| EBIT | 49.93 | 578.90 | 212.56 |
| Other financial expenses | -3.36 | -7.53 | -17.79 |
| Pre-tax profit | 46.57 | 571.38 | 194.78 |
| Income taxes | -11.32 | - 131.70 | -39.47 |
| Net earnings | 35.25 | 439.68 | 155.31 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 343.30 | 469.16 | 715.23 |
| Current other receivables | 0.00 | ||
| Current deferred tax assets | 4.69 | ||
| Short term receivables total | 343.30 | 469.16 | 719.92 |
| Cash and bank deposits | 302.73 | 423.17 | 151.24 |
| Cash and cash equivalents | 302.73 | 423.17 | 151.24 |
| Balance sheet total (assets) | 646.03 | 892.33 | 871.16 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 114.75 | 174.92 | |
| Profit of the financial year | 35.25 | 439.68 | 155.31 |
| Shareholders equity total | 75.25 | 364.92 | 370.23 |
| Non-current liabilities total | |||
| Current trade creditors | 13.00 | 15.00 | 25.00 |
| Current owed to participating | 62.40 | 64.90 | 67.49 |
| Short-term deferred tax liabilities | 11.32 | 131.70 | 41.00 |
| Other non-interest bearing current liabilities | 484.06 | 315.81 | 367.44 |
| Current liabilities total | 570.78 | 527.41 | 500.94 |
| Balance sheet total (liabilities) | 646.03 | 892.33 | 871.16 |
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.