Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 38.61 | 23.39 | 24.41 | -60.48 | 28.71 |
| Employee benefit expenses | -13.50 | ||||
| EBIT | 25.11 | 23.39 | 24.41 | -60.48 | 28.71 |
| Other financial expenses | -0.14 | -0.38 | -0.82 | -0.75 | |
| Pre-tax profit | 24.97 | 23.39 | 24.03 | -61.31 | 27.96 |
| Income taxes | 0.00 | -0.20 | -3.59 | ||
| Net earnings | 24.97 | 23.39 | 23.83 | -64.89 | 27.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 77.16 | 27.16 | 27.16 | 27.16 | 27.16 |
| Inventories total | 77.16 | 27.16 | 27.16 | 27.16 | 27.16 |
| Current trade debtors | 6.25 | 6.56 | 41.50 | 16.25 | |
| Current other receivables | 10.43 | 12.58 | 6.42 | ||
| Short term receivables total | 6.25 | 16.99 | 54.08 | 22.67 | |
| Cash and bank deposits | 112.96 | 129.85 | 129.74 | 14.44 | 82.50 |
| Cash and cash equivalents | 112.96 | 129.85 | 129.74 | 14.44 | 82.50 |
| Balance sheet total (assets) | 196.37 | 157.01 | 173.89 | 95.69 | 132.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 81.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Retained earnings | 3.61 | 28.59 | 51.98 | 75.81 | 10.91 |
| Profit of the financial year | 24.97 | 23.39 | 23.83 | -64.89 | 27.96 |
| Shareholders equity total | 109.59 | 132.98 | 156.81 | 91.91 | 119.87 |
| Non-current liabilities total | |||||
| Current trade creditors | 77.67 | ||||
| Other non-interest bearing current liabilities | 9.12 | 24.03 | 17.09 | 3.77 | 12.45 |
| Current liabilities total | 86.79 | 24.03 | 17.09 | 3.77 | 12.45 |
| Balance sheet total (liabilities) | 196.37 | 157.01 | 173.89 | 95.69 | 132.33 |
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.