Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 569.83 | 1 975.49 | 1 426.39 | 1 647.24 | 1 755.08 |
| Employee benefit expenses | -1 528.12 | -1 633.30 | -1 401.75 | -1 746.32 | -1 743.31 |
| Total depreciation | -31.69 | -27.35 | -14.66 | -7.67 | -6.22 |
| EBIT | 10.01 | 314.84 | 9.97 | - 106.75 | 5.54 |
| Other financial income | 0.49 | ||||
| Other financial expenses | -3.99 | -1.92 | -2.90 | -2.40 | -0.56 |
| Pre-tax profit | 6.03 | 312.93 | 7.07 | - 109.16 | 5.48 |
| Income taxes | -1.79 | -68.87 | -3.55 | 27.00 | -4.31 |
| Net earnings | 4.24 | 244.06 | 3.52 | -82.15 | 1.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 45.43 | 20.70 | 8.66 | 3.61 | |
| Machinery and equipment | 13.08 | 10.46 | 7.84 | 5.22 | 2.61 |
| Tangible assets total | 58.51 | 31.16 | 16.50 | 8.83 | 2.61 |
| Other receivables | 59.27 | 59.27 | 59.27 | 59.27 | 59.27 |
| Investments total | 59.27 | 59.27 | 59.27 | 59.27 | 59.27 |
| Long term receivables total | |||||
| Finished products/goods | 194.95 | 176.55 | 152.44 | 141.59 | 156.62 |
| Inventories total | 194.95 | 176.55 | 152.44 | 141.59 | 156.62 |
| Current other receivables | 57.11 | 422.32 | 544.36 | 144.04 | 228.27 |
| Current deferred tax assets | 1.21 | 1.11 | 0.55 | 30.56 | 41.25 |
| Short term receivables total | 58.32 | 423.44 | 544.91 | 174.61 | 269.52 |
| Cash and bank deposits | 6.85 | 289.05 | 309.67 | 67.16 | 105.99 |
| Cash and cash equivalents | 6.85 | 289.05 | 309.67 | 67.16 | 105.99 |
| Balance sheet total (assets) | 377.90 | 979.46 | 1 082.80 | 451.45 | 594.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -18.96 | -14.72 | 229.34 | 232.86 | 150.71 |
| Profit of the financial year | 4.24 | 244.06 | 3.52 | -82.15 | 1.17 |
| Shareholders equity total | 110.28 | 354.34 | 357.86 | 275.71 | 276.88 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 25.01 | ||||
| Current trade creditors | 18.33 | 7.00 | 13.11 | 17.05 | 32.15 |
| Current owed to participating | 8.83 | 9.31 | 3.63 | 6.64 | 6.74 |
| Short-term deferred tax liabilities | 8.76 | 69.75 | 74.79 | ||
| Other non-interest bearing current liabilities | 206.69 | 539.06 | 633.40 | 152.05 | 278.24 |
| Current liabilities total | 267.61 | 625.12 | 724.94 | 175.74 | 317.13 |
| Balance sheet total (liabilities) | 377.90 | 979.46 | 1 082.80 | 451.45 | 594.01 |
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.