Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 660.26 | 9 175.94 | 16 683.93 | 16 596.95 | 16 320.17 |
| Employee benefit expenses | -15 844.12 | -12 222.23 | -13 413.72 | -16 992.15 | -17 049.40 |
| Total depreciation | - 651.38 | - 828.00 | - 846.13 | - 945.72 | - 883.24 |
| EBIT | - 835.24 | -3 874.29 | 2 424.08 | -1 340.93 | -1 612.47 |
| Other financial income | 22.99 | 2.77 | 0.95 | ||
| Other financial expenses | - 150.09 | - 125.84 | - 142.19 | -80.90 | - 107.52 |
| Pre-tax profit | - 985.33 | -3 977.14 | 2 281.89 | -1 419.06 | -1 719.04 |
| Income taxes | 218.27 | 879.98 | - 500.46 | 325.85 | 447.81 |
| Net earnings | - 767.07 | -3 097.16 | 1 781.43 | -1 093.21 | -1 271.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 203.70 | 178.70 | 153.70 | 128.70 | 103.70 |
| Intangible assets total | 203.70 | 178.70 | 153.70 | 128.70 | 103.70 |
| Buildings | 537.34 | 400.31 | 285.37 | 201.25 | 1 861.17 |
| Machinery and equipment | 2 435.91 | 1 894.70 | 1 525.62 | 1 191.13 | 915.96 |
| Tangible assets total | 2 973.25 | 2 295.01 | 1 810.99 | 1 392.38 | 2 777.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 324.17 | 351.21 | 400.33 | ||
| Finished products/goods | 410.81 | 269.05 | |||
| Inventories total | 410.81 | 269.05 | 324.17 | 351.21 | 400.33 |
| Current trade debtors | 656.44 | 187.47 | 1 352.85 | 781.90 | 1 914.63 |
| Prepayments and accrued income | 63.37 | 402.94 | |||
| Current other receivables | 1 407.17 | 1 003.99 | 6 153.85 | 363.63 | 374.33 |
| Current deferred tax assets | 526.02 | 806.90 | 310.89 | 502.90 | |
| Short term receivables total | 2 653.00 | 2 401.30 | 7 506.70 | 1 456.43 | 2 791.86 |
| Cash and bank deposits | 562.50 | 1 373.23 | 2 683.73 | 276.71 | |
| Cash and cash equivalents | 562.50 | 1 373.23 | 2 683.73 | 276.71 | |
| Balance sheet total (assets) | 6 803.27 | 6 517.29 | 9 795.56 | 6 012.45 | 6 349.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 912.04 | -1 679.10 | -4 776.26 | 593.21 | 771.23 |
| Profit of the financial year | - 767.07 | -3 097.16 | 1 781.43 | -1 093.21 | -1 271.23 |
| Shareholders equity total | -1 179.10 | -4 276.26 | -2 494.83 | ||
| Provisions | 73.08 | 14.95 | -0.00 | ||
| Non-current owed to group member | 4 094.44 | 5 819.78 | 5 394.14 | 2 085.99 | 1 333.84 |
| Non-current other liabilities | 212.18 | 442.17 | 442.17 | 442.17 | 472.51 |
| Non-current liabilities total | 4 306.62 | 6 261.94 | 5 836.30 | 2 528.15 | 1 806.35 |
| Current trade creditors | 580.67 | 291.03 | 665.26 | 1 172.24 | |
| Short-term deferred tax liabilities | 218.90 | ||||
| Other non-interest bearing current liabilities | 3 022.00 | 4 531.61 | 5 472.43 | 2 048.80 | 2 194.66 |
| Accruals and deferred income | 456.77 | 770.23 | 1 176.48 | ||
| Current liabilities total | 3 602.67 | 4 531.61 | 6 439.14 | 3 484.29 | 4 543.38 |
| Balance sheet total (liabilities) | 6 803.27 | 6 517.29 | 9 795.56 | 6 012.45 | 6 349.73 |
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.