Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 329.84 | 471.23 | 491.12 | 116.34 | 442.28 |
| Employee benefit expenses | - 312.83 | - 450.27 | - 475.94 | - 112.94 | - 432.84 |
| EBIT | 17.00 | 20.96 | 15.18 | 3.40 | 9.44 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -2.27 | -0.91 | -1.12 | -0.84 | -1.73 |
| Pre-tax profit | 14.73 | 20.06 | 14.06 | 2.56 | 7.75 |
| Income taxes | -3.26 | -4.66 | -3.34 | -0.66 | -2.51 |
| Net earnings | 11.48 | 15.39 | 10.71 | 1.90 | 5.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.38 | 22.69 | 46.63 | 38.23 | 40.29 |
| Current other receivables | 2.00 | ||||
| Short term receivables total | 11.38 | 22.69 | 48.63 | 38.23 | 40.29 |
| Cash and bank deposits | 79.58 | 124.11 | 96.12 | 45.61 | 122.79 |
| Cash and cash equivalents | 79.58 | 124.11 | 96.12 | 45.61 | 122.79 |
| Balance sheet total (assets) | 90.95 | 146.79 | 144.75 | 83.84 | 163.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3.00 | 3.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 15.39 | ||||
| Retained earnings | -3.92 | -10.13 | 0.58 | 2.48 | |
| Profit of the financial year | 11.48 | 15.39 | 10.71 | 1.90 | 5.24 |
| Shareholders equity total | 14.48 | 29.87 | 40.59 | 42.48 | 47.73 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.72 | 7.08 | 5.70 | 4.43 | 4.43 |
| Current owed to participating | 0.48 | 0.48 | 0.48 | 5.31 | 0.48 |
| Short-term deferred tax liabilities | 3.49 | 0.69 | 2.70 | ||
| Other non-interest bearing current liabilities | 68.27 | 109.36 | 94.49 | 30.93 | 107.75 |
| Current liabilities total | 76.47 | 116.92 | 104.16 | 41.35 | 115.36 |
| Balance sheet total (liabilities) | 90.95 | 146.79 | 144.75 | 83.84 | 163.08 |
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.