Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (bDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 94.70 | 115.93 | 182.31 | 235.66 | 150.78 |
| Purchases during the financial year | -70.95 | -87.40 | - 144.69 | ||
| External services | -5.56 | -4.84 | |||
| Gross profit | 23.75 | 28.53 | 37.62 | 230.11 | 145.95 |
| Other operating expenses | -14.26 | -17.14 | -17.68 | - 200.95 | - 122.95 |
| Total depreciation | -3.64 | -4.04 | -4.19 | -5.07 | -5.27 |
| EBIT | 5.85 | 7.36 | 15.75 | 24.09 | 17.72 |
| Other financial income | 0.13 | 0.25 | 0.21 | 0.61 | 0.47 |
| Other financial expenses | -0.99 | -1.98 | -1.05 | -1.47 | -1.71 |
| Pre-tax profit | 5.00 | 5.63 | 14.90 | 23.22 | 16.49 |
| Income taxes | -1.29 | -1.37 | -3.65 | -5.55 | -4.08 |
| Net earnings | 3.71 | 4.26 | 11.25 | 17.67 | 12.41 |
Assets (bDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 51.99 | 48.66 | 76.66 | 77.67 | 77.11 |
| Intangible assets total | 51.99 | 48.66 | 76.66 | 77.67 | 77.11 |
| Other tangible assets | 3.02 | 3.01 | 6.26 | 6.28 | 6.21 |
| Tangible assets total | 3.02 | 3.01 | 6.26 | 6.28 | 6.21 |
| Other non-current investments | 11.67 | 11.11 | 13.71 | 14.69 | 15.66 |
| Investments total | 11.67 | 11.11 | 13.71 | 14.69 | 15.66 |
| Non-current other receivables | 0.49 | 0.37 | 2.40 | 2.46 | 2.46 |
| Deferred tax assets | 2.16 | 2.54 | 3.54 | 3.49 | 3.30 |
| Long term receivables total | 2.66 | 2.91 | 5.94 | 5.96 | 5.76 |
| Inventories total | 1.32 | 1.43 | 0.28 | 1.89 | 4.31 |
| Current trade debtors | 18.25 | 19.04 | 36.37 | 32.39 | 22.30 |
| Prepayments and accrued income | 3.05 | 3.28 | 9.80 | 5.79 | 4.99 |
| Current other receivables | 3.41 | 2.64 | 4.01 | 4.18 | 4.28 |
| Short term receivables total | 24.72 | 24.96 | 50.18 | 42.35 | 31.56 |
| Cash and bank deposits | 2.04 | 4.06 | 8.30 | 10.16 | 6.45 |
| Cash and cash equivalents | 2.04 | 4.06 | 8.30 | 10.16 | 6.45 |
| Non-current assets for sale | 0.14 | 0.11 | 0.07 | 0.04 | 0.04 |
| Balance sheet total (assets) | 97.56 | 96.25 | 161.40 | 159.05 | 147.11 |
Equity and liabilities (bDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.24 | 0.23 | 0.24 | 0.22 | 0.22 |
| Other reserves | 49.20 | 47.16 | -0.36 | 0.92 | -0.72 |
| Retained earnings | -3.71 | -4.26 | 62.97 | 52.71 | 56.80 |
| Profit of the financial year | 3.71 | 4.26 | 11.25 | 17.67 | 12.41 |
| Minority interest (BS) | -0.11 | -0.09 | 0.18 | 0.22 | 0.26 |
| Shareholders equity total | 49.32 | 47.30 | 74.28 | 71.74 | 68.97 |
| Non-current loans from credit institutions | 6.46 | 7.70 | 16.99 | 21.40 | 20.00 |
| Non-current leasing loans | 9.23 | 9.43 | 11.85 | 13.19 | 14.14 |
| Non-current pension loans | 1.49 | 1.22 | 0.91 | 1.18 | 1.28 |
| Provisions | 1.28 | 1.25 | 3.51 | 4.26 | 3.77 |
| Non-current deferred tax liabilities | 0.46 | 0.24 | 0.45 | 0.50 | 0.61 |
| Non-current liabilities total | 18.92 | 19.84 | 33.70 | 40.54 | 39.80 |
| Current loans from credit institutions | 1.52 | 1.19 | 4.47 | 0.81 | 2.14 |
| Current leasing loans | 3.39 | 2.85 | 3.44 | 3.58 | 3.81 |
| Current trade creditors | 9.78 | 9.93 | 17.04 | 14.99 | 13.11 |
| Short-term deferred tax liabilities | 0.94 | 1.40 | 3.07 | 3.25 | 1.26 |
| Other non-interest bearing current liabilities | 12.53 | 12.23 | 10.26 | 9.64 | 8.14 |
| Current provisions | 1.16 | 1.53 | 1.84 | 2.41 | 1.97 |
| Accruals and deferred income | 13.29 | 12.09 | 7.92 | ||
| Current liabilities total | 29.32 | 29.11 | 53.41 | 46.77 | 38.34 |
| Balance sheet total (liabilities) | 97.56 | 96.25 | 161.40 | 159.05 | 147.11 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.