Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 298.00 | 274.00 | 518.00 | 841.00 | 1 361.53 |
| Employee benefit expenses | - 240.00 | - 436.00 | - 494.00 | - 600.00 | - 734.71 |
| Total depreciation | -4.00 | -15.63 | |||
| EBIT | 58.00 | - 162.00 | 24.00 | 237.00 | 611.20 |
| Other financial income | 1.72 | ||||
| Other financial expenses | -7.00 | -3.00 | -0.74 | ||
| Pre-tax profit | 58.00 | - 162.00 | 17.00 | 234.00 | 612.18 |
| Income taxes | -13.00 | -52.00 | - 104.51 | ||
| Net earnings | 45.00 | - 162.00 | 17.00 | 182.00 | 507.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 59.00 | 43.48 | |||
| Investments total | 59.00 | 43.48 | |||
| Long term receivables total | |||||
| Finished products/goods | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 97.00 | 24.00 | 285.00 | 495.00 | 595.63 |
| Current amounts owed by group member comp. | 8.00 | 1.00 | 6.00 | 45.04 | |
| Current other receivables | 4.00 | 1.00 | 20.00 | 19.60 | |
| Short term receivables total | 105.00 | 28.00 | 287.00 | 521.00 | 660.27 |
| Cash and bank deposits | 83.00 | 50.00 | 365.59 | ||
| Cash and cash equivalents | 83.00 | 50.00 | 365.59 | ||
| Balance sheet total (assets) | 193.00 | 83.00 | 292.00 | 585.00 | 1 074.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 93.00 | 507.00 | |||
| Retained earnings | 11.00 | 55.00 | - 106.00 | - 182.00 | - 507.00 |
| Profit of the financial year | 45.00 | - 162.00 | 17.00 | 182.00 | 507.67 |
| Shareholders equity total | 106.00 | -57.00 | -39.00 | 143.00 | 557.67 |
| Provisions | 34.00 | 2.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 93.00 | 49.00 | |||
| Current trade creditors | 16.00 | 31.00 | 16.00 | 16.00 | 16.75 |
| Current owed to participating | 4.00 | 5.00 | 60.00 | 46.00 | 2.25 |
| Current owed to group member | 8.00 | ||||
| Short-term deferred tax liabilities | 16.00 | 18.00 | 152.55 | ||
| Other non-interest bearing current liabilities | 51.00 | 96.00 | 162.00 | 313.00 | 345.12 |
| Current liabilities total | 87.00 | 140.00 | 331.00 | 442.00 | 516.67 |
| Balance sheet total (liabilities) | 193.00 | 83.00 | 292.00 | 619.00 | 1 076.34 |
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.