Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 683.56 | 426.57 | 355.92 |
| Employee benefit expenses | - 455.12 | - 388.19 | - 356.28 |
| Total depreciation | -5.00 | -4.00 | -3.20 |
| EBIT | 223.45 | 34.38 | -3.56 |
| Other financial income | 0.06 | ||
| Other financial expenses | -2.84 | -0.84 | -0.76 |
| Pre-tax profit | 220.60 | 33.55 | -4.26 |
| Income taxes | -49.37 | -7.24 | 0.70 |
| Net earnings | 171.24 | 26.31 | -3.55 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 11.00 | 7.00 | 3.80 |
| Tangible assets total | 11.00 | 7.00 | 3.80 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 192.38 | 16.50 | |
| Current other receivables | 7.73 | 7.73 | 22.43 |
| Current deferred tax assets | 12.06 | ||
| Short term receivables total | 200.10 | 24.23 | 34.48 |
| Cash and bank deposits | 157.18 | 236.15 | 203.01 |
| Cash and cash equivalents | 157.18 | 236.15 | 203.01 |
| Balance sheet total (assets) | 368.28 | 267.37 | 241.30 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 56.50 | ||
| Retained earnings | -56.50 | 114.74 | 141.05 |
| Profit of the financial year | 171.24 | 26.31 | -3.55 |
| Shareholders equity total | 211.24 | 181.05 | 177.50 |
| Provisions | 1.54 | 0.84 | |
| Non-current liabilities total | |||
| Current trade creditors | 4.54 | 11.11 | 5.17 |
| Short-term deferred tax liabilities | 51.54 | 5.94 | |
| Other non-interest bearing current liabilities | 100.97 | 67.73 | 57.80 |
| Current liabilities total | 157.04 | 84.78 | 62.97 |
| Balance sheet total (liabilities) | 368.28 | 267.37 | 241.30 |
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.