Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 522.00 | 2 553.00 | 3 681.00 | 3 266.26 |
| Employee benefit expenses | -1 478.00 | -1 304.00 | -2 104.00 | -2 123.93 |
| Total depreciation | -28.00 | -96.00 | - 102.00 | -92.97 |
| EBIT | 1 016.00 | 1 153.00 | 1 475.00 | 1 049.36 |
| Other financial income | 0.33 | |||
| Other financial expenses | -34.00 | -30.00 | -13.00 | -7.54 |
| Pre-tax profit | 982.00 | 1 123.00 | 1 462.00 | 1 042.15 |
| Income taxes | - 219.00 | - 251.00 | - 329.00 | - 233.71 |
| Net earnings | 763.00 | 872.00 | 1 133.00 | 808.44 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 286.00 | 190.00 | 122.00 | 289.31 |
| Tangible assets total | 286.00 | 190.00 | 122.00 | 289.31 |
| Other receivables | 375.00 | 563.00 | 824.00 | 823.99 |
| Investments total | 375.00 | 563.00 | 824.00 | 823.99 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 76.00 | 435.00 | 573.00 | 564.18 |
| Current amounts owed by group member comp. | 63.15 | |||
| Prepayments and accrued income | 4.03 | |||
| Current other receivables | 53.00 | |||
| Current deferred tax assets | 35.00 | 66.29 | ||
| Short term receivables total | 164.00 | 435.00 | 573.00 | 697.65 |
| Cash and bank deposits | 1 666.00 | 1 280.00 | 1 927.00 | 1 478.55 |
| Cash and cash equivalents | 1 666.00 | 1 280.00 | 1 927.00 | 1 478.55 |
| Balance sheet total (assets) | 2 491.00 | 2 468.00 | 3 446.00 | 3 289.49 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 1.00 | |||
| Shares repurchased | 500.00 | 700.00 | 520.00 | |
| Retained earnings | - 136.00 | 37.00 | 649.68 | |
| Profit of the financial year | 763.00 | 872.00 | 1 133.00 | 808.44 |
| Shareholders equity total | 804.00 | 1 276.00 | 1 910.00 | 2 018.12 |
| Provisions | 29.00 | 17.00 | 2.00 | 2.00 |
| Non-current other liabilities | 33.00 | |||
| Non-current liabilities total | 33.00 | |||
| Current loans from credit institutions | 1.00 | |||
| Advances received | 84.00 | 55.00 | 8.00 | |
| Current trade creditors | 87.00 | 144.00 | 113.00 | 271.37 |
| Current owed to group member | 1 025.00 | 335.00 | 92.00 | 250.00 |
| Short-term deferred tax liabilities | 263.00 | 344.00 | ||
| Other non-interest bearing current liabilities | 546.00 | 315.00 | 930.00 | 740.00 |
| Current liabilities total | 1 658.00 | 1 142.00 | 1 534.00 | 1 269.38 |
| Balance sheet total (liabilities) | 2 491.00 | 2 468.00 | 3 446.00 | 3 289.49 |
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.