Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 135.91 | 247.44 | 134.76 | 202.61 | 243.83 |
| Employee benefit expenses | -50.41 | - 122.40 | - 169.88 | - 177.80 | - 158.52 |
| Total depreciation | -14.35 | -14.35 | -14.35 | -5.68 | -0.47 |
| EBIT | 71.15 | 110.70 | -49.47 | 19.13 | 84.83 |
| Other financial income | 0.10 | 1.44 | 4.37 | 0.27 | 0.57 |
| Other financial expenses | -1.25 | -0.11 | -0.30 | -1.84 | -2.70 |
| Pre-tax profit | 70.00 | 112.02 | -45.39 | 17.55 | 82.71 |
| Income taxes | -0.20 | -14.56 | |||
| Net earnings | 70.00 | 111.82 | -45.39 | 17.55 | 68.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 34.85 | 20.50 | 6.15 | 0.47 | |
| Tangible assets total | 34.85 | 20.50 | 6.15 | 0.47 | |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 76.43 | ||||
| Finished products/goods | 81.98 | 102.58 | 162.89 | 147.50 | |
| Inventories total | 76.43 | 81.98 | 102.58 | 162.89 | 147.50 |
| Current trade debtors | 14.88 | 20.06 | 5.91 | 1.10 | 163.16 |
| Current amounts owed by group member comp. | 3.66 | 7.36 | 11.09 | 16.36 | 22.56 |
| Current other receivables | 9.36 | ||||
| Short term receivables total | 18.54 | 27.41 | 26.36 | 17.46 | 185.72 |
| Cash and bank deposits | 41.23 | 268.23 | 66.08 | 117.28 | 218.51 |
| Cash and cash equivalents | 41.23 | 268.23 | 66.08 | 117.28 | 218.51 |
| Balance sheet total (assets) | 171.05 | 398.12 | 201.18 | 298.10 | 551.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -86.86 | -16.86 | 94.96 | 49.57 | 67.12 |
| Profit of the financial year | 70.00 | 111.82 | -45.39 | 17.55 | 68.15 |
| Shareholders equity total | 33.14 | 144.96 | 99.57 | 117.12 | 185.27 |
| Non-current liabilities total | |||||
| Current trade creditors | 21.91 | 97.25 | 23.25 | 18.00 | 77.54 |
| Current owed to participating | 79.01 | 103.09 | |||
| Short-term deferred tax liabilities | 0.20 | 14.56 | |||
| Other non-interest bearing current liabilities | 116.00 | 155.71 | 78.36 | 81.07 | 171.02 |
| Accruals and deferred income | 2.89 | 0.24 | |||
| Current liabilities total | 137.91 | 253.16 | 101.61 | 180.98 | 366.46 |
| Balance sheet total (liabilities) | 171.05 | 398.12 | 201.18 | 298.10 | 551.74 |
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.