Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 372.23 | 523.77 | 452.57 | 400.15 | 458.45 |
| Employee benefit expenses | - 381.50 | - 360.81 | - 404.97 | - 431.52 | - 474.72 |
| Total depreciation | -3.98 | -11.95 | -11.95 | -11.95 | -11.95 |
| EBIT | -13.25 | 151.02 | 35.65 | -43.31 | -28.22 |
| Other financial income | 0.17 | ||||
| Other financial expenses | -1.29 | -0.75 | -81.76 | -1.93 | -1.05 |
| Pre-tax profit | -14.55 | 150.44 | -46.10 | -45.24 | -29.27 |
| Income taxes | -12.91 | -9.82 | |||
| Net earnings | -14.55 | 137.52 | -55.92 | -45.24 | -29.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 55.75 | 43.81 | 31.86 | 19.91 | 7.97 |
| Tangible assets total | 55.75 | 43.81 | 31.86 | 19.91 | 7.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 71.25 | 182.01 | 76.73 | 123.89 | |
| Current amounts owed by group member comp. | 130.37 | 149.66 | 149.66 | 149.66 | 92.66 |
| Current other receivables | 0.00 | ||||
| Short term receivables total | 130.37 | 220.91 | 331.68 | 226.39 | 216.55 |
| Cash and bank deposits | 108.96 | 61.84 | |||
| Cash and cash equivalents | 108.96 | 61.84 | |||
| Balance sheet total (assets) | 186.13 | 373.68 | 363.54 | 308.14 | 224.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 358.35 | 358.35 | 358.35 | ||
| Retained earnings | - 417.52 | - 432.07 | - 294.55 | 7.88 | -37.36 |
| Profit of the financial year | -14.55 | 137.52 | -55.92 | -45.24 | -29.27 |
| Shareholders equity total | 51.28 | 188.80 | 132.88 | 87.64 | 58.37 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 16.60 | 39.58 | 9.71 | ||
| Current trade creditors | 9.60 | 35.66 | 0.69 | 48.71 | 16.02 |
| Current owed to group member | 12.91 | 102.85 | 102.85 | ||
| Other non-interest bearing current liabilities | 108.65 | 136.31 | 87.54 | 68.94 | 140.41 |
| Current liabilities total | 134.85 | 184.88 | 230.66 | 220.50 | 166.14 |
| Balance sheet total (liabilities) | 186.13 | 373.68 | 363.54 | 308.14 | 224.51 |
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.