Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 678.98 | 2 146.26 | 4 214.48 | 4 101.98 | 3 675.83 |
| Costs of management | -3 154.60 | -2 652.83 | -2 849.36 | -2 694.21 | -2 581.20 |
| EBIT | -1 475.62 | - 506.57 | 1 365.12 | 1 407.77 | 1 094.63 |
| Other financial income | 45.60 | 26.97 | 32.11 | 38.81 | 5.15 |
| Other financial expenses | - 223.37 | - 140.47 | -79.49 | -45.54 | - 230.71 |
| Pre-tax profit | -1 653.39 | - 620.07 | 1 317.73 | 1 401.03 | 869.06 |
| Income taxes | 363.42 | 135.75 | - 294.23 | - 309.38 | - 210.69 |
| Net earnings | -1 289.97 | - 484.32 | 1 023.50 | 1 091.66 | 658.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 814.08 | 585.39 | 163.04 | 63.26 | 355.91 |
| Tangible assets total | 814.08 | 585.39 | 163.04 | 63.26 | 355.91 |
| Other receivables | 344.35 | 344.35 | 344.35 | 344.35 | 344.35 |
| Investments total | 344.35 | 344.35 | 344.35 | 344.35 | 344.35 |
| Non-current loans receivable | 17.36 | 12.36 | 12.36 | 12.36 | 12.36 |
| Long term receivables total | 17.36 | 12.36 | 12.36 | 12.36 | 12.36 |
| Raw materials and consumables | 13 635.45 | 10 331.81 | 6 316.58 | 10 356.09 | 12 163.68 |
| Inventories total | 13 635.45 | 10 331.81 | 6 316.58 | 10 356.09 | 12 163.68 |
| Current trade debtors | 1 177.65 | 955.01 | 1 413.36 | 681.81 | 2 102.19 |
| Current amounts owed by group member comp. | 1 338.34 | 1 698.80 | 1 836.73 | 1 546.36 | |
| Current other receivables | 109.09 | 142.64 | 92.22 | 101.62 | 230.00 |
| Current deferred tax assets | 348.43 | 145.67 | 64.79 | 61.72 | 76.03 |
| Short term receivables total | 2 973.50 | 2 942.13 | 3 407.09 | 2 391.51 | 2 408.22 |
| Cash and bank deposits | 42.41 | 23.48 | 292.81 | 158.21 | 13.28 |
| Cash and cash equivalents | 42.41 | 23.48 | 292.81 | 158.21 | 13.28 |
| Balance sheet total (assets) | 17 827.15 | 14 239.53 | 10 536.24 | 13 325.79 | 15 297.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Shares repurchased | 1 028.00 | 1 000.00 | 600.00 | ||
| Retained earnings | 3 278.79 | 1 988.82 | 476.50 | 500.00 | 991.66 |
| Profit of the financial year | -1 289.97 | - 484.32 | 1 023.50 | 1 091.66 | 658.38 |
| Shareholders equity total | 4 488.82 | 4 004.51 | 5 028.00 | 5 091.66 | 4 750.04 |
| Non-current other liabilities | 79.60 | ||||
| Non-current liabilities total | 79.60 | ||||
| Current loans from credit institutions | 5 915.41 | 2 795.08 | 1 714.84 | 3 325.01 | |
| Advances received | 404.69 | 740.22 | 58.13 | ||
| Current trade creditors | 5 735.21 | 4 584.91 | 1 280.12 | 3 772.69 | 5 486.32 |
| Current owed to participating | 200.00 | ||||
| Current owed to group member | 11.21 | 126.00 | |||
| Short-term deferred tax liabilities | 323.97 | 306.31 | |||
| Other non-interest bearing current liabilities | 1 596.90 | 2 855.03 | 3 373.46 | 1 700.07 | 1 478.31 |
| Current liabilities total | 13 258.73 | 10 235.02 | 5 508.24 | 8 234.13 | 10 547.77 |
| Balance sheet total (liabilities) | 17 827.15 | 14 239.53 | 10 536.24 | 13 325.79 | 15 297.80 |
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.