Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 459.15 | ||||
| Costs of manufacturing | - 187.03 | ||||
| External services | 129.96 | ||||
| Gross profit | 142.16 | 43.34 | 141.53 | 152.98 | -13.06 |
| Employee benefit expenses | - 130.00 | - 100.00 | |||
| EBIT | 12.16 | 43.34 | 141.53 | 52.98 | -13.06 |
| Other financial income | 14.19 | 12.05 | 20.61 | ||
| Other financial expenses | -1.79 | 12.69 | -0.38 | -38.51 | 1.45 |
| Pre-tax profit | 24.56 | 42.70 | 161.75 | 25.18 | -11.46 |
| Income taxes | -6.06 | -9.81 | -35.59 | -5.54 | -1.84 |
| Net earnings | 18.50 | 32.90 | 126.17 | 19.64 | -13.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 532.19 | ||||
| Long term receivables total | 532.19 | ||||
| Finished products/goods | 22.20 | 22.20 | 17.16 | 20.76 | 13.64 |
| Inventories total | 22.20 | 22.20 | 17.16 | 20.76 | 13.64 |
| Current trade debtors | 62.63 | 94.80 | 145.49 | 88.60 | 13.66 |
| Prepayments and accrued income | 15.00 | ||||
| Current other receivables | 46.50 | 28.50 | 10.50 | 115.00 | 215.06 |
| Short term receivables total | 109.13 | 123.30 | 170.99 | 203.60 | 228.73 |
| Other current investments | 519.50 | 539.52 | 504.48 | 506.75 | |
| Cash and bank deposits | 359.26 | 469.46 | 490.91 | 484.92 | 428.44 |
| Cash and cash equivalents | 359.26 | 988.96 | 1 030.44 | 989.40 | 935.20 |
| Balance sheet total (assets) | 1 022.77 | 1 134.46 | 1 218.59 | 1 213.76 | 1 177.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 647.16 | 665.66 | 698.56 | 824.72 | 844.37 |
| Profit of the financial year | 18.50 | 32.90 | 126.17 | 19.64 | -13.29 |
| Shareholders equity total | 865.66 | 898.56 | 1 024.72 | 1 044.37 | 1 031.08 |
| Provisions | 3.30 | 3.30 | 1.10 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 147.85 | 32.44 | 17.85 | 15.00 | 15.00 |
| Current owed to participating | 4.70 | 8.03 | |||
| Short-term deferred tax liabilities | 6.06 | 13.50 | 39.73 | 35.58 | 3.30 |
| Other non-interest bearing current liabilities | 3.19 | 185.26 | 122.79 | 115.52 | 127.09 |
| Accruals and deferred income | 2.17 | ||||
| Current liabilities total | 157.11 | 235.91 | 190.57 | 166.10 | 145.39 |
| Balance sheet total (liabilities) | 1 022.77 | 1 134.46 | 1 218.59 | 1 213.76 | 1 177.56 |
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.