Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 428.39 | 829.89 | 978.81 | 1 362.38 | 832.13 |
| Employee benefit expenses | - 374.02 | - 455.09 | -1 311.17 | -1 176.32 | - 802.24 |
| Total depreciation | -4.98 | -4.98 | -4.98 | -5.49 | -4.14 |
| EBIT | 49.38 | 369.82 | - 337.34 | 180.58 | 25.74 |
| Other financial income | 0.38 | 0.10 | 0.41 | 0.10 | 0.15 |
| Other financial expenses | -10.35 | -29.58 | -10.36 | -10.87 | -0.72 |
| Pre-tax profit | 39.40 | 340.34 | - 347.28 | 169.81 | 25.17 |
| Income taxes | -9.04 | -75.02 | 0.52 | 37.64 | -5.99 |
| Net earnings | 30.36 | 265.31 | - 346.77 | 207.45 | 19.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 15.45 | 10.47 | 5.49 | 58.01 | |
| Tangible assets total | 15.45 | 10.47 | 5.49 | 58.01 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 178.14 | 1.53 | 3.09 | 17.95 | 1.49 |
| Current owed by particip. interest comp. | 16.30 | 16.40 | |||
| Prepayments and accrued income | 11.96 | ||||
| Current other receivables | 1 623.03 | 2 778.29 | 4 564.10 | 733.63 | 206.51 |
| Current deferred tax assets | 0.01 | 4.53 | 38.17 | 39.18 | |
| Short term receivables total | 1 817.47 | 2 796.23 | 4 571.71 | 789.75 | 259.14 |
| Cash and bank deposits | 1 807.40 | 3 496.31 | 451.77 | 2 251.50 | 2 749.18 |
| Cash and cash equivalents | 1 807.40 | 3 496.31 | 451.77 | 2 251.50 | 2 749.18 |
| Balance sheet total (assets) | 3 640.32 | 6 303.01 | 5 028.97 | 3 041.24 | 3 066.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 8.00 | 50.00 | 20.00 | 80.00 | |
| Retained earnings | 48.21 | -43.42 | 221.89 | - 144.88 | -17.43 |
| Profit of the financial year | 30.36 | 265.31 | - 346.77 | 207.45 | 19.18 |
| Shareholders equity total | 586.57 | 771.89 | 375.12 | 582.57 | 581.75 |
| Provisions | 0.32 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.20 | ||||
| Advances received | 2 586.72 | 5 179.15 | 4 544.05 | 2 165.92 | 2 235.09 |
| Current trade creditors | 169.47 | 1.22 | 2.59 | 72.42 | |
| Short-term deferred tax liabilities | 9.11 | 75.35 | |||
| Other non-interest bearing current liabilities | 288.13 | 275.40 | 107.20 | 292.75 | 172.86 |
| Current liabilities total | 3 053.43 | 5 531.12 | 4 653.84 | 2 458.67 | 2 484.57 |
| Balance sheet total (liabilities) | 3 640.32 | 6 303.01 | 5 028.97 | 3 041.24 | 3 066.32 |
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.